For saleSingle family
$295,000
6806 Scott Ave N
Brooklyn Center MN 55429
3 beds, 2 baths, 1,540 sqft
6806 Scott Ave N is a 3 beds, 2 baths, 1,540 sqft single family home for sale at $295,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,275/mo and returns $169/mo a month at a 7.4% 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
- $2,275/mo
- Monthly cash flow
- $169/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.4%
- Max offer
- $268,500
Offer ≤ $268,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading