For saleSingle family
$140,000
311 E 4th St
Crookston MN 56716
3 beds, 2 baths, 1,630 sqft
311 E 4th St is a 3 beds, 2 baths, 1,630 sqft single family home for sale at $140,000 in Crookston MN 56716. At 20% down it rents for an estimated $900/mo and returns -$99/mo a month at a 5.8% 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
- $900/mo
- Monthly cash flow
- -$99/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.3%
- Max offer
- $106,000
Offer ≤ $106,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading