For saleSingle family
$335,000
6030 5th St NE
Fridley MN 55432
3 beds, 1 bath, 1,373 sqft
6030 5th St NE is a 3 beds, 1 bath, 1,373 sqft single family home for sale at $335,000 in Fridley MN 55432. At 20% down it rents for an estimated $1,450/mo and returns -$941/mo a month at a 3.3% 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
- $1,450/mo
- Monthly cash flow
- -$941/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $172,000
Offer ≤ $172,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading