For saleSingle family
$420,000
5651 Regis Dr NE
Fridley MN 55432
4 beds, 2 baths, 1,850 sqft
5651 Regis Dr NE is a 4 beds, 2 baths, 1,850 sqft single family home for sale at $420,000 in Fridley MN 55432. At 20% down it rents for an estimated $2,900/mo and returns -$98/mo a month at a 6.4% 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
- $2,900/mo
- Monthly cash flow
- -$98/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.4%
- Max offer
- $342,500
Offer ≤ $342,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading