For saleSingle family
$348,000
4126 Cleveland St NE
Columbia Heights MN 55421
4 beds, 2 baths, 1,900 sqft
4126 Cleveland St NE is a 4 beds, 2 baths, 1,900 sqft single family home for sale at $348,000 in Columbia Heights MN 55421. At 20% down it rents for an estimated $2,450/mo and returns -$34/mo a month at a 6.5% 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
- $2,450/mo
- Monthly cash flow
- -$34/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.6%
- Max offer
- $289,500
Offer ≤ $289,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading