For saleSingle family
$324,000
7208 Hartkopf Ln
Brooklyn Park MN 55428
3 beds, 2 baths, 1,656 sqft
7208 Hartkopf Ln is a 3 beds, 2 baths, 1,656 sqft single family home for sale at $324,000 in Brooklyn Park MN 55428. At 20% down it rents for an estimated $2,325/mo and returns $12/mo a month at a 6.7% 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
- $2,325/mo
- Monthly cash flow
- $12/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.2%
- Max offer
- $274,500
Offer ≤ $274,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading