For saleMulti-family
$349,900
4556 Fillmore St NE
Columbia Heights MN 55421
5 beds, 2 baths, 2,098 sqft
4556 Fillmore St NE is a 5 beds, 2 baths, 2,098 sqft multi-family home for sale at $349,900 in Columbia Heights MN 55421. At 20% down it rents for an estimated $4,200/mo and returns $1,702/mo a month at a 12.5% 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
- $4,200/mo
- Monthly cash flow
- $1,702/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 29.2%
- Max offer
- $349,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading