For saleSingle family
$450,000
5433 Twin Lake Blvd E
Brooklyn Center MN 55429
3 beds, 2 baths, 3,220 sqft
5433 Twin Lake Blvd E is a 3 beds, 2 baths, 3,220 sqft single family home for sale at $450,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,300/mo and returns -$912/mo a month at a 4.2% 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
- $2,300/mo
- Monthly cash flow
- -$912/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.2%
- Max offer
- $272,500
Offer ≤ $272,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading