For saleSingle family
$290,000
5817 Perry Ave N
Crystal MN 55429
3 beds, 1 bath, 992 sqft
5817 Perry Ave N is a 3 beds, 1 bath, 992 sqft single family home for sale at $290,000 in Crystal MN 55429. At 20% down it rents for an estimated $2,275/mo and returns $205/mo a month at a 7.5% 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
- $2,275/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $268,500
Offer ≤ $268,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading