For saleSingle family
$250,000
526 Summit St NE
Columbia Heights MN 55421
3 beds, 1 bath, 890 sqft
526 Summit St NE is a 3 beds, 1 bath, 890 sqft single family home for sale at $250,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,050/mo and returns $265/mo a month at a 7.9% 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
- $2,050/mo
- Monthly cash flow
- $265/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $242,000
Offer ≤ $242,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading