For saleSingle family
$749,000
10472 Vera Cruz Dr N
Brooklyn Park MN 55443
5 beds, 4 baths, 4,165 sqft
10472 Vera Cruz Dr N is a 5 beds, 4 baths, 4,165 sqft single family home for sale at $749,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,975/mo and returns -$2,372/mo a month at a 2.9% 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
- $2,975/mo
- Monthly cash flow
- -$2,372/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -19.0%
- Max offer
- $353,500
Offer ≤ $353,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading