For saleTownhouse
$232,000
10739 Unity Ln N
Brooklyn Park MN 55443
3 beds, 1.5 baths, 1,522 sqft
10739 Unity Ln N is a 3 beds, 1.5 baths, 1,522 sqft townhouse home for sale at $232,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,100/mo and returns $160/mo a month at a 7.5% 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
- $2,100/mo
- Monthly cash flow
- $160/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $213,000
Offer ≤ $213,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading