For saleSingle family
$329,900
3141 Hampshire Ave N
Crystal MN 55427
3 beds, 2 baths, 2,198 sqft
3141 Hampshire Ave N is a 3 beds, 2 baths, 2,198 sqft single family home for sale at $329,900 in Crystal MN 55427. At 20% down it rents for an estimated $2,400/mo and returns $86/mo a month at a 6.8% 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
- $2,400/mo
- Monthly cash flow
- $86/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $287,500
Offer ≤ $287,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.