For saleMulti-family
$670,000
5116 Edgewood Ave N
Crystal MN 55428
8 beds, 4 baths, 4,500 sqft
5116 Edgewood Ave N is a 8 beds, 4 baths, 4,500 sqft multi-family home for sale at $670,000 in Crystal MN 55428. At 20% down it rents for an estimated $7,000/mo and returns $2,301/mo a month at a 10.6% 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
- $7,000/mo
- Monthly cash flow
- $2,301/mo
- Cap rate
- 10.6%
- Cash-on-cash
- 20.6%
- Max offer
- $670,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.