For saleSingle family
$529,970
9320 Austrian Pine Ave N
Brooklyn Park MN 55443
4 beds, 4 baths, 3,527 sqft
9320 Austrian Pine Ave N is a 4 beds, 4 baths, 3,527 sqft single family home for sale at $529,970 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,600/mo and returns -$1,183/mo a month at a 4.0% 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
- $2,600/mo
- Monthly cash flow
- -$1,183/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $308,000
Offer ≤ $308,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading