For saleMulti-family
$520,000
3822 3rd St NE
Columbia Heights MN 55421
8 beds, 4 baths, 3,052 sqft
3822 3rd St NE is a 8 beds, 4 baths, 3,052 sqft multi-family home for sale at $520,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $6,800/mo and returns $3,153/mo a month at a 13.8% 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
- $6,800/mo
- Monthly cash flow
- $3,153/mo
- Cap rate
- 13.8%
- Cash-on-cash
- 36.4%
- Max offer
- $520,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.