For saleTownhouse
$335,000
554 Huset Pkwy NE
Columbia Heights MN 55421
4 beds, 4 baths, 1,818 sqft
554 Huset Pkwy NE is a 4 beds, 4 baths, 1,818 sqft townhouse home for sale at $335,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,175/mo and returns -$411/mo a month at a 5.2% 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
- $2,175/mo
- Monthly cash flow
- -$411/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $228,500
Offer ≤ $228,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading