For saleSingle family
$369,900
4325 Zane Ave N
Crystal MN 55422
4 beds, 2 baths, 2,295 sqft
4325 Zane Ave N is a 4 beds, 2 baths, 2,295 sqft single family home for sale at $369,900 in Crystal MN 55422. At 20% down it rents for an estimated $2,575/mo and returns -$66/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
- $2,575/mo
- Monthly cash flow
- -$66/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.1%
- Max offer
- $304,000
Offer ≤ $304,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading