For saleTownhouse
$225,000
9925 Russell Ave N Apt 9
Brooklyn Park MN 55444
2 beds, 1 bath, 1,076 sqft
9925 Russell Ave N Apt 9 is a 2 beds, 1 bath, 1,076 sqft townhouse home for sale at $225,000 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $2,100/mo and returns $303/mo a month at a 8.3% 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
- $2,100/mo
- Monthly cash flow
- $303/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading