For saleTownhouse
$259,900
7413 Zane Ave N
Brooklyn Park MN 55443
2 beds, 3 baths, 1,780 sqft
7413 Zane Ave N is a 2 beds, 3 baths, 1,780 sqft townhouse home for sale at $259,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $1,575/mo and returns -$540/mo a month at a 4.2% 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
- $1,575/mo
- Monthly cash flow
- -$540/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $149,500
Offer ≤ $149,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading