For saleSingle family
$425,000
5309 34th Pl N
Crystal MN 55422
5 beds, 2 baths, 2,087 sqft
5309 34th Pl N is a 5 beds, 2 baths, 2,087 sqft single family home for sale at $425,000 in Crystal MN 55422. At 20% down it rents for an estimated $2,725/mo and returns -$309/mo a month at a 5.8% 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
- $2,725/mo
- Monthly cash flow
- -$309/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $322,000
Offer ≤ $322,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading