For saleSingle family
$435,000
8743 Queens Gdns N
Brooklyn Park MN 55443
4 beds, 3 baths, 2,128 sqft
8743 Queens Gdns N is a 4 beds, 3 baths, 2,128 sqft single family home for sale at $435,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,650/mo and returns -$455/mo a month at a 5.4% 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
- $2,650/mo
- Monthly cash flow
- -$455/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.3%
- Max offer
- $313,500
Offer ≤ $313,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading