For saleSingle family
$290,000
6607 46th Pl N
Crystal MN 55428
4 beds, 2 baths, 1,773 sqft
6607 46th Pl N is a 4 beds, 2 baths, 1,773 sqft single family home for sale at $290,000 in Crystal MN 55428. At 20% down it rents for an estimated $2,650/mo and returns $580/mo a month at a 9.1% 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
- $2,650/mo
- Monthly cash flow
- $580/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.0%
- Max offer
- $290,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading