For saleSingle family
$286,500
325 S Ash St
Crookston MN 56716
4 beds, 2 baths, 2,576 sqft
325 S Ash St is a 4 beds, 2 baths, 2,576 sqft single family home for sale at $286,500 in Crookston MN 56716. At 20% down it rents for an estimated $1,000/mo and returns -$1,045/mo a month at a 2.3% 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
- $1,000/mo
- Monthly cash flow
- -$1,045/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $119,000
Offer ≤ $119,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading