For saleSingle family
$314,900
4831 Washington St NE
Columbia Heights MN 55421
4 beds, 2 baths, 1,539 sqft
4831 Washington St NE is a 4 beds, 2 baths, 1,539 sqft single family home for sale at $314,900 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,400/mo and returns $191/mo a month at a 7.2% 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
- $2,400/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $287,500
Offer ≤ $287,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.