For saleSingle family
$169,995
4415 Madison St NE
Columbia Heights MN 55421
2 beds, 1 bath, 1,115 sqft
4415 Madison St NE is a 2 beds, 1 bath, 1,115 sqft single family home for sale at $169,995 in Columbia Heights MN 55421. At 20% down it rents for an estimated $1,700/mo and returns $486/mo a month at a 10.1% 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
- $1,700/mo
- Monthly cash flow
- $486/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $169,995
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading