For saleSingle family
$250,000
4245 Welcome Ave N
Crystal MN 55422
3 beds, 1.5 baths, 812 sqft
4245 Welcome Ave N is a 3 beds, 1.5 baths, 812 sqft single family home for sale at $250,000 in Crystal MN 55422. At 20% down it rents for an estimated $2,300/mo and returns $547/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
- $2,300/mo
- Monthly cash flow
- $547/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 13.1%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.