For saleSingle family
$748,000
4123 Brunswick Ave S
Saint Louis Park MN 55416
5 beds, 4 baths, 2,598 sqft
4123 Brunswick Ave S is a 5 beds, 4 baths, 2,598 sqft single family home for sale at $748,000 in Saint Louis Park MN 55416. At 20% down it rents for an estimated $3,100/mo and returns -$2,240/mo a month at a 3.1% 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
- $3,100/mo
- Monthly cash flow
- -$2,240/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $368,000
Offer ≤ $368,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading