For saleSingle family
$379,900
3117 Douglas Dr N
Crystal MN 55422
3 beds, 2 baths, 1,668 sqft
3117 Douglas Dr N is a 3 beds, 2 baths, 1,668 sqft single family home for sale at $379,900 in Crystal MN 55422. At 20% down it rents for an estimated $2,200/mo and returns -$512/mo a month at a 5.0% 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
- $2,200/mo
- Monthly cash flow
- -$512/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $260,000
Offer ≤ $260,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading