For saleSingle family
$290,000
3837 Georgia Ave N
Crystal MN 55427
4 beds, 3 baths, 2,250 sqft
3837 Georgia Ave N is a 4 beds, 3 baths, 2,250 sqft single family home for sale at $290,000 in Crystal MN 55427. At 20% down it rents for an estimated $2,600/mo and returns $530/mo a month at a 8.9% 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
- $2,600/mo
- Monthly cash flow
- $530/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.0%
- Max offer
- $290,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading