For saleSingle family
$460,000
9108 Loch Lomond Blvd
Brooklyn Park MN 55443
3 beds, 4 baths, 2,422 sqft
9108 Loch Lomond Blvd is a 3 beds, 4 baths, 2,422 sqft single family home for sale at $460,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,325/mo and returns -$959/mo a month at a 4.2% 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
- $2,325/mo
- Monthly cash flow
- -$959/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $275,500
Offer ≤ $275,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading