For saleSingle family
$250,000
5641 Regent Ave N
Crystal MN 55429
3 beds, 1 bath, 1,188 sqft
5641 Regent Ave N is a 3 beds, 1 bath, 1,188 sqft single family home for sale at $250,000 in Crystal MN 55429. At 20% down it rents for an estimated $2,200/mo and returns $415/mo a month at a 8.7% 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
- $2,200/mo
- Monthly cash flow
- $415/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.0%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading