For saleSingle family
$295,000
4403 Zane Ave N
Crystal MN 55422
3 beds, 3 baths, 1,702 sqft
4403 Zane Ave N is a 3 beds, 3 baths, 1,702 sqft single family home for sale at $295,000 in Crystal MN 55422. At 20% down it rents for an estimated $2,200/mo and returns $94/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
- $2,200/mo
- Monthly cash flow
- $94/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.9%
- Max offer
- $259,500
Offer ≤ $259,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading