For saleSingle family
$499,900
9906 Scott Ave N
Brooklyn Park MN 55443
4 beds, 4 baths, 2,590 sqft
9906 Scott Ave N is a 4 beds, 4 baths, 2,590 sqft single family home for sale at $499,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,650/mo and returns -$919/mo a month at a 4.5% 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
- $2,650/mo
- Monthly cash flow
- -$919/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $314,000
Offer ≤ $314,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading