For saleTownhouse
$259,900
10711 Unity Ln N
Brooklyn Park MN 55443
3 beds, 1.5 baths, 1,551 sqft
10711 Unity Ln N is a 3 beds, 1.5 baths, 1,551 sqft townhouse home for sale at $259,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,300/mo and returns $221/mo a month at a 7.5% 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
- $2,300/mo
- Monthly cash flow
- $221/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $244,000
Offer ≤ $244,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.