For saleSingle family
$519,900
5214 108th Ave N
Brooklyn Park MN 55443
3 beds, 3 baths, 3,306 sqft
5214 108th Ave N is a 3 beds, 3 baths, 3,306 sqft single family home for sale at $519,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,200/mo and returns -$1,511/mo a month at a 3.2% 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
- $2,200/mo
- Monthly cash flow
- -$1,511/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.4%
- Max offer
- $261,000
Offer ≤ $261,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading