For saleTownhouse
$289,000
5845 Lake Curve Ln
Brooklyn Center MN 55429
2 beds, 3 baths, 2,232 sqft
5845 Lake Curve Ln is a 2 beds, 3 baths, 2,232 sqft townhouse home for sale at $289,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $1,500/mo and returns -$778/mo a month at a 3.4% 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
- $1,500/mo
- Monthly cash flow
- -$778/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.1%
- Max offer
- $144,500
Offer ≤ $144,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading