For saleSingle family
$279,900
5132 4th St NE
Columbia Heights MN 55421
3 beds, 1 bath, 1,731 sqft
5132 4th St NE is a 3 beds, 1 bath, 1,731 sqft single family home for sale at $279,900 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,000/mo and returns $37/mo a month at a 6.7% 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
- $2,000/mo
- Monthly cash flow
- $37/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.8%
- Max offer
- $239,500
Offer ≤ $239,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.