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 $2,975/mo and returns $878/mo a month at a 10.0% 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
- $2,975/mo
- Monthly cash flow
- $878/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 17.6%
- Max offer
- $299,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.