For saleSingle family
$469,900
5330 Perry Ave N
Crystal MN 55429
4 beds, 3 baths, 2,540 sqft
5330 Perry Ave N is a 4 beds, 3 baths, 2,540 sqft single family home for sale at $469,900 in Crystal MN 55429. At 20% down it rents for an estimated $2,575/mo and returns -$780/mo a month at a 4.7% 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
- $2,575/mo
- Monthly cash flow
- -$780/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $305,000
Offer ≤ $305,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading