For saleSingle family
$258,900
9211 168th Ave NE
Columbus MN 55025
4 beds, 2 baths, 1,986 sqft
9211 168th Ave NE is a 4 beds, 2 baths, 1,986 sqft single family home for sale at $258,900 in Columbus MN 55025. At 20% down it rents for an estimated $2,425/mo and returns $577/mo a month at a 9.3% 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
- $2,425/mo
- Monthly cash flow
- $577/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.4%
- Max offer
- $258,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading