For saleSingle family
$470,000
9023 Nantwick Rdg
Brooklyn Park MN 55443
4 beds, 3 baths, 2,900 sqft
9023 Nantwick Rdg is a 4 beds, 3 baths, 2,900 sqft single family home for sale at $470,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,600/mo and returns -$755/mo a month at a 4.7% 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
- $2,600/mo
- Monthly cash flow
- -$755/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.6%
- Max offer
- $307,500
Offer ≤ $307,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading