For saleSingle family
$299,900
6809 Dudley Ave N
Crystal MN 55428
3 beds, 1 bath, 1,084 sqft
6809 Dudley Ave N is a 3 beds, 1 bath, 1,084 sqft single family home for sale at $299,900 in Crystal MN 55428. At 20% down it rents for an estimated $2,300/mo and returns $159/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
- $159/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $271,500
Offer ≤ $271,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading