For saleSingle family
$340,000
4651 6th St NE
Columbia Heights MN 55421
6 beds, 2 baths, 2,142 sqft
4651 6th St NE is a 6 beds, 2 baths, 2,142 sqft single family home for sale at $340,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,800/mo and returns $373/mo a month at a 8.0% 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
- $2,800/mo
- Monthly cash flow
- $373/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $330,500
Offer ≤ $330,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading