For saleSingle family
$484,500
4737 Zane Ave N
Crystal MN 55429
4 beds, 3 baths, 2,820 sqft
4737 Zane Ave N is a 4 beds, 3 baths, 2,820 sqft single family home for sale at $484,500 in Crystal MN 55429. At 20% down it rents for an estimated $2,600/mo and returns -$859/mo a month at a 4.5% 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
- -$859/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.6%
- Max offer
- $308,000
Offer ≤ $308,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading