For saleSingle family
$299,900
1908 Whitewater Trl
Brooklyn Park MN 55444
3 beds, 1 bath, 1,764 sqft
1908 Whitewater Trl is a 3 beds, 1 bath, 1,764 sqft single family home for sale at $299,900 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $2,325/mo and returns $184/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
- $2,325/mo
- Monthly cash flow
- $184/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $274,500
Offer ≤ $274,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading