For saleSingle family
$250,000
5447 Bryant Ave N
Brooklyn Center MN 55430
6 beds, 3 baths, 2,301 sqft
5447 Bryant Ave N is a 6 beds, 3 baths, 2,301 sqft single family home for sale at $250,000 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $3,000/mo and returns $1,215/mo a month at a 12.5% 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
- $3,000/mo
- Monthly cash flow
- $1,215/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 29.2%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading