For saleSingle family
$339,900
8017 Noid Dr
Brooklyn Park MN 55428
3 beds, 2 baths, 1,979 sqft
8017 Noid Dr is a 3 beds, 2 baths, 1,979 sqft single family home for sale at $339,900 in Brooklyn Park MN 55428. At 20% down it rents for an estimated $2,300/mo and returns -$126/mo a month at a 6.2% 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
- $2,300/mo
- Monthly cash flow
- -$126/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.2%
- Max offer
- $271,500
Offer ≤ $271,500 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading