For saleSingle family
$534,900
3717 90th Cres N
Brooklyn Park MN 55443
5 beds, 3.5 baths, 3,375 sqft
3717 90th Cres N is a 5 beds, 3.5 baths, 3,375 sqft single family home for sale at $534,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,900/mo and returns -$919/mo a month at a 4.6% 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
- $2,900/mo
- Monthly cash flow
- -$919/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $343,500
Offer ≤ $343,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading