For saleSingle family
$324,900
5821 5th St NE
Fridley MN 55432
4 beds, 2 baths, 1,590 sqft
5821 5th St NE is a 4 beds, 2 baths, 1,590 sqft single family home for sale at $324,900 in Fridley MN 55432. At 20% down it rents for an estimated $2,475/mo and returns $156/mo a month at a 7.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,475/mo
- Monthly cash flow
- $156/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.9%
- Max offer
- $292,000
Offer ≤ $292,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading