For saleSingle family
$299,000
5718 Sumter Ave N
Crystal MN 55428
5 beds, 2 baths, 1,788 sqft
5718 Sumter Ave N is a 5 beds, 2 baths, 1,788 sqft single family home for sale at $299,000 in Crystal MN 55428. At 20% down it rents for an estimated $2,875/mo and returns $741/mo a month at a 9.6% 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
- $2,875/mo
- Monthly cash flow
- $741/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.9%
- Max offer
- $299,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading