For saleSingle family
$260,000
4537 6th St NE
Columbia Heights MN 55421
3 beds, 1 bath, 1,573 sqft
4537 6th St NE is a 3 beds, 1 bath, 1,573 sqft single family home for sale at $260,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,050/mo and returns $194/mo a month at a 7.6% 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
- $2,050/mo
- Monthly cash flow
- $194/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $242,000
Offer ≤ $242,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading