For saleSingle family
$275,000
5025 Zenith Ave N
Brooklyn Center MN 55429
3 beds, 1.5 baths, 2,246 sqft
5025 Zenith Ave N is a 3 beds, 1.5 baths, 2,246 sqft single family home for sale at $275,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,100/mo and returns $171/mo a month at a 7.3% 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
- $2,100/mo
- Monthly cash flow
- $171/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $251,500
Offer ≤ $251,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.