For saleSingle family
$317,000
3511 Zane Ave N
Crystal MN 55422
3 beds, 1 bath, 1,488 sqft
3511 Zane Ave N is a 3 beds, 1 bath, 1,488 sqft single family home for sale at $317,000 in Crystal MN 55422. At 20% down it rents for an estimated $2,400/mo and returns $177/mo a month at a 7.2% 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
- $2,400/mo
- Monthly cash flow
- $177/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $287,500
Offer ≤ $287,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.