For saleSingle family
$359,900
4253 6th St NE
Columbia Heights MN 55421
5 beds, 2 baths, 1,927 sqft
4253 6th St NE is a 5 beds, 2 baths, 1,927 sqft single family home for sale at $359,900 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,675/mo and returns $151/mo a month at a 7.0% 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
- $2,675/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $320,500
Offer ≤ $320,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.