For saleSingle family
$325,000
6917 39th Ave N
Crystal MN 55427
4 beds, 2 baths, 1,664 sqft
6917 39th Ave N is a 4 beds, 2 baths, 1,664 sqft single family home for sale at $325,000 in Crystal MN 55427. At 20% down it rents for an estimated $2,575/mo and returns $296/mo a month at a 7.6% 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
- $296/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $308,500
Offer ≤ $308,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.