For saleMulti-family
$369,900
6909 36th Ave N
Crystal MN 55427
5 beds, 2 baths, 1,584 sqft
6909 36th Ave N is a 5 beds, 2 baths, 1,584 sqft multi-family home for sale at $369,900 in Crystal MN 55427. At 20% down it rents for an estimated $4,600/mo and returns $2,006/mo a month at a 13.0% 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
- $4,600/mo
- Monthly cash flow
- $2,006/mo
- Cap rate
- 13.0%
- Cash-on-cash
- 32.5%
- Max offer
- $369,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.