For saleTownhouse
$239,500
8717 N Maplebrook Cir
Brooklyn Park MN 55445
2 beds, 2 baths, 1,728 sqft
8717 N Maplebrook Cir is a 2 beds, 2 baths, 1,728 sqft townhouse home for sale at $239,500 in Brooklyn Park MN 55445. At 20% down it rents for an estimated $1,400/mo and returns -$507/mo a month at a 4.1% 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
- $1,400/mo
- Monthly cash flow
- -$507/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.7%
- Max offer
- $137,000
Offer ≤ $137,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading