For saleSingle family
$149,900
4228 Washington St NE
Columbia Heights MN 55421
2 beds, 1.5 baths, 1,196 sqft
4228 Washington St NE is a 2 beds, 1.5 baths, 1,196 sqft single family home for sale at $149,900 in Columbia Heights MN 55421. At 20% down it rents for an estimated $1,675/mo and returns $624/mo a month at a 11.5% 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
- $1,675/mo
- Monthly cash flow
- $624/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 25.0%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.