For saleSingle family
$219,900
5830 Bryant Ave N
Brooklyn Center MN 55430
3 beds, 1 bath, 1,107 sqft
5830 Bryant Ave N is a 3 beds, 1 bath, 1,107 sqft single family home for sale at $219,900 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $2,050/mo and returns $508/mo a month at a 9.3% 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
- $2,050/mo
- Monthly cash flow
- $508/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.9%
- Max offer
- $219,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.