For saleSingle family
$485,000
3100 Douglas Dr N
Crystal MN 55422
2 beds, 2 baths, 1,100 sqft
3100 Douglas Dr N is a 2 beds, 2 baths, 1,100 sqft single family home for sale at $485,000 in Crystal MN 55422. At 20% down it rents for an estimated $1,650/mo and returns -$1,812/mo a month at a 2.2% 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
- $1,650/mo
- Monthly cash flow
- -$1,812/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.4%
- Max offer
- $196,500
Offer ≤ $196,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading