For saleSingle family
$474,900
5757 Quail Ave N
Crystal MN 55429
4 beds, 3 baths, 2,614 sqft
5757 Quail Ave N is a 4 beds, 3 baths, 2,614 sqft single family home for sale at $474,900 in Crystal MN 55429. At 20% down it rents for an estimated $2,575/mo and returns -$815/mo a month at a 4.6% 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
- $2,575/mo
- Monthly cash flow
- -$815/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $305,000
Offer ≤ $305,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading