For saleSingle family
$289,900
8311 Northern Dr
Crystal MN 55427
3 beds, 1 bath, 1,624 sqft
8311 Northern Dr is a 3 beds, 1 bath, 1,624 sqft single family home for sale at $289,900 in Crystal MN 55427. At 20% down it rents for an estimated $2,350/mo and returns $280/mo a month at a 7.8% 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
- $2,350/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $277,000
Offer ≤ $277,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading