For saleSingle family
$299,900
5149 University Ave NE
Columbia Heights MN 55421
5 beds, 2 baths, 1,800 sqft
5149 University Ave NE is a 5 beds, 2 baths, 1,800 sqft single family home for sale at $299,900 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,675/mo and returns $572/mo a month at a 8.8% 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
- $2,675/mo
- Monthly cash flow
- $572/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.4%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.