For saleSingle family
$219,900
5701 Adair Ave N
Crystal MN 55429
2 beds, 1 bath, 917 sqft
5701 Adair Ave N is a 2 beds, 1 bath, 917 sqft single family home for sale at $219,900 in Crystal MN 55429. At 20% down it rents for an estimated $1,900/mo and returns $330/mo a month at a 8.5% 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
- $1,900/mo
- Monthly cash flow
- $330/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.0%
- Max offer
- $219,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading