For saleSingle family
$365,000
5037 4th St NE
Columbia Heights MN 55421
4 beds, 2 baths, 2,036 sqft
5037 4th St NE is a 4 beds, 2 baths, 2,036 sqft single family home for sale at $365,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,175/mo and returns -$431/mo a month at a 5.3% 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
- $2,175/mo
- Monthly cash flow
- -$431/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.1%
- Max offer
- $257,000
Offer ≤ $257,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading