For saleSingle family
$172,500
434 Bridge St
Crookston MN 56716
4 beds, 1 bath, 1,656 sqft
434 Bridge St is a 4 beds, 1 bath, 1,656 sqft single family home for sale at $172,500 in Crookston MN 56716. At 20% down it rents for an estimated $1,850/mo and returns $640/mo a month at a 11.0% 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
- $1,850/mo
- Monthly cash flow
- $640/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.3%
- Max offer
- $172,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.