For saleMulti-family
$525,000
5428 5th St NE
Fridley MN 55421
7 beds, 4 baths, 2,873 sqft
5428 5th St NE is a 7 beds, 4 baths, 2,873 sqft multi-family home for sale at $525,000 in Fridley MN 55421. At 20% down it rents for an estimated $5,150/mo and returns $1,402/mo a month at a 9.9% 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
- $5,150/mo
- Monthly cash flow
- $1,402/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.0%
- Max offer
- $525,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading