For saleSingle family
$425,000
7640 Douglas Dr N
Brooklyn Park MN 55443
5 beds, 3 baths, 2,718 sqft
7640 Douglas Dr N is a 5 beds, 3 baths, 2,718 sqft single family home for sale at $425,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $3,050/mo and returns $69/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
- $3,050/mo
- Monthly cash flow
- $69/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.0%
- Max offer
- $365,500
Offer ≤ $365,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.