For saleSingle family
$335,000
3032 Louisiana Ave N
Crystal MN 55427
4 beds, 2 baths, 1,751 sqft
3032 Louisiana Ave N is a 4 beds, 2 baths, 1,751 sqft single family home for sale at $335,000 in Crystal MN 55427. At 20% down it rents for an estimated $2,675/mo and returns $325/mo a month at a 7.7% 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
- $2,675/mo
- Monthly cash flow
- $325/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.8%
- Max offer
- $320,500
Offer ≤ $320,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.