For saleSingle family
$239,000
316 S Ash St
Crookston MN 56716
5 beds, 5 baths, 4,470 sqft
316 S Ash St is a 5 beds, 5 baths, 4,470 sqft single family home for sale at $239,000 in Crookston MN 56716. At 20% down it rents for an estimated $1,125/mo and returns -$581/mo a month at a 3.7% 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
- $1,125/mo
- Monthly cash flow
- -$581/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $133,000
Offer ≤ $133,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading