For saleSingle family
$310,000
5301 Brooklyn Blvd
Brooklyn Center MN 55429
4 beds, 1 bath, 1,830 sqft
5301 Brooklyn Blvd is a 4 beds, 1 bath, 1,830 sqft single family home for sale at $310,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,475/mo and returns $262/mo a month at a 7.7% 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
- $2,475/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $292,000
Offer ≤ $292,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading