For saleSingle family
$300,000
3500 Perry Ave N
Crystal MN 55422
3 beds, 1 bath, 1,555 sqft
3500 Perry Ave N is a 3 beds, 1 bath, 1,555 sqft single family home for sale at $300,000 in Crystal MN 55422. At 20% down it rents for an estimated $2,300/mo and returns $196/mo a month at a 7.3% 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
- $2,300/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $275,500
Offer ≤ $275,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.