For saleSingle family
$250,000
4858 6th St NE
Columbia Heights MN 55421
4 beds, 2 baths, 1,335 sqft
4858 6th St NE is a 4 beds, 2 baths, 1,335 sqft single family home for sale at $250,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,300/mo and returns $515/mo a month at a 9.1% 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
- $2,300/mo
- Monthly cash flow
- $515/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.4%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading