For saleSingle family
$285,000
4357 Main St NE
Columbia Heights MN 55421
4 beds, 2 baths, 1,258 sqft
4357 Main St NE is a 4 beds, 2 baths, 1,258 sqft single family home for sale at $285,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,575/mo and returns $576/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
- $2,575/mo
- Monthly cash flow
- $576/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 12.1%
- Max offer
- $285,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.