For saleSingle family
$360,000
7000 Dallas Rd
Brooklyn Center MN 55430
4 beds, 3 baths, 2,600 sqft
7000 Dallas Rd is a 4 beds, 3 baths, 2,600 sqft single family home for sale at $360,000 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $2,725/mo and returns $200/mo a month at a 7.2% 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
- $2,725/mo
- Monthly cash flow
- $200/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $326,500
Offer ≤ $326,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.