For saleCondo
$39,900
7282 72nd Ln N Apt 345
Brooklyn Park MN 55428
1 bed, 1 bath, 608 sqft
7282 72nd Ln N Apt 345 is a 1 bed, 1 bath, 608 sqft condo home for sale at $39,900 in Brooklyn Park MN 55428. At 20% down it rents for an estimated $1,225/mo and returns $471/mo a month at a 20.8% 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
- $1,225/mo
- Monthly cash flow
- $471/mo
- Cap rate
- 20.8%
- Cash-on-cash
- 70.9%
- Max offer
- $39,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading