For saleSingle family
$304,900
5340 Byron Ave N
Crystal MN 55429
3 beds, 1 bath, 1,388 sqft
5340 Byron Ave N is a 3 beds, 1 bath, 1,388 sqft single family home for sale at $304,900 in Crystal MN 55429. At 20% down it rents for an estimated $2,200/mo and returns $23/mo a month at a 6.8% 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
- $2,200/mo
- Monthly cash flow
- $23/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.5%
- Max offer
- $259,500
Offer ≤ $259,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading