For saleSingle family
$139,900
622 Holly Ave
Crookston MN 56716
4 beds, 2 baths, 2,069 sqft
622 Holly Ave is a 4 beds, 2 baths, 2,069 sqft single family home for sale at $139,900 in Crookston MN 56716. At 20% down it rents for an estimated $1,000/mo and returns $1/mo a month at a 6.7% 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
- $1,000/mo
- Monthly cash flow
- $1/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.1%
- Max offer
- $118,000
Offer ≤ $118,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading