For saleSingle family
$275,000
4401 5th St NE
Columbia Heights MN 55421
3 beds, 1 bath, 1,120 sqft
4401 5th St NE is a 3 beds, 1 bath, 1,120 sqft single family home for sale at $275,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,125/mo and returns $196/mo a month at a 7.4% 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
- $2,125/mo
- Monthly cash flow
- $196/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $254,500
Offer ≤ $254,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.