For saleSingle family
$398,500
4205 University Ave NE
Columbia Heights MN 55421
5 beds, 2 baths, 1,830 sqft
4205 University Ave NE is a 5 beds, 2 baths, 1,830 sqft single family home for sale at $398,500 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,850/mo and returns $55/mo a month at a 6.7% 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
- $2,850/mo
- Monthly cash flow
- $55/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.8%
- Max offer
- $341,500
Offer ≤ $341,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.