For saleSingle family
$375,000
7119 Willow Ln
Brooklyn Center MN 55430
4 beds, 2 baths, 2,120 sqft
7119 Willow Ln is a 4 beds, 2 baths, 2,120 sqft single family home for sale at $375,000 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $2,725/mo and returns $95/mo a month at a 6.8% 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
- $2,725/mo
- Monthly cash flow
- $95/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $326,500
Offer ≤ $326,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.