For saleSingle family
$285,000
4343 McLeod St NE
Columbia Heights MN 55421
3 beds, 1.5 baths, 1,229 sqft
4343 McLeod St NE is a 3 beds, 1.5 baths, 1,229 sqft single family home for sale at $285,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,125/mo and returns $126/mo a month at a 7.0% 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
- $2,125/mo
- Monthly cash flow
- $126/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.7%
- Max offer
- $254,500
Offer ≤ $254,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.