For saleSingle family
$514,900
5452 Fremont Ave N
Brooklyn Center MN 55430
6 beds, 3 baths, 3,664 sqft
5452 Fremont Ave N is a 6 beds, 3 baths, 3,664 sqft single family home for sale at $514,900 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $3,000/mo and returns -$676/mo a month at a 5.1% 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
- -$676/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $355,000
Offer ≤ $355,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading