For saleSingle family
$519,000
10344 Quail Cir N
Brooklyn Park MN 55443
5 beds, 3 baths, 3,097 sqft
10344 Quail Cir N is a 5 beds, 3 baths, 3,097 sqft single family home for sale at $519,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,975/mo and returns -$730/mo a month at a 5.0% 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
- $2,975/mo
- Monthly cash flow
- -$730/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.4%
- Max offer
- $352,000
Offer ≤ $352,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading