For saleSingle family
$360,000
6800 Quail Ave N
Brooklyn Center MN 55429
5 beds, 3 baths, 2,072 sqft
6800 Quail Ave N is a 5 beds, 3 baths, 2,072 sqft single family home for sale at $360,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,575/mo and returns $5/mo a month at a 6.7% 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
- $2,575/mo
- Monthly cash flow
- $5/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.1%
- Max offer
- $304,000
Offer ≤ $304,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading