For saleTownhouse
$234,900
7682 Hampshire Ave N
Brooklyn Park MN 55428
3 beds, 2 baths, 1,872 sqft
7682 Hampshire Ave N is a 3 beds, 2 baths, 1,872 sqft townhouse home for sale at $234,900 in Brooklyn Park MN 55428. At 20% down it rents for an estimated $1,850/mo and returns -$55/mo a month at a 6.4% 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
- $1,850/mo
- Monthly cash flow
- -$55/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.4%
- Max offer
- $189,000
Offer ≤ $189,000 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading