For saleSingle family
$300,000
539 Brisbin St
Anoka MN 55303
4 beds, 1 bath, 1,232 sqft
539 Brisbin St is a 4 beds, 1 bath, 1,232 sqft single family home for sale at $300,000 in Anoka MN 55303. At 20% down it rents for an estimated $2,800/mo and returns $658/mo a month at a 9.3% 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
- $2,800/mo
- Monthly cash flow
- $658/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading