For saleSingle family
$424,900
3049 Winnetka Ave N
Crystal MN 55427
7 beds, 3 baths, 3,180 sqft
3049 Winnetka Ave N is a 7 beds, 3 baths, 3,180 sqft single family home for sale at $424,900 in Crystal MN 55427. At 20% down it rents for an estimated $3,400/mo and returns $367/mo a month at a 7.7% 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
- $3,400/mo
- Monthly cash flow
- $367/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $401,000
Offer ≤ $401,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading