For saleSingle family
$510,000
5209 49th Ave N
Crystal MN 55429
4 beds, 3 baths, 2,232 sqft
5209 49th Ave N is a 4 beds, 3 baths, 2,232 sqft single family home for sale at $510,000 in Crystal MN 55429. At 20% down it rents for an estimated $2,500/mo and returns -$1,141/mo a month at a 4.0% 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
- $2,500/mo
- Monthly cash flow
- -$1,141/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $296,000
Offer ≤ $296,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading