For saleSingle family
$559,900
9337 Austrian Pine Ave N
Brooklyn Park MN 55443
5 beds, 4 baths, 3,123 sqft
9337 Austrian Pine Ave N is a 5 beds, 4 baths, 3,123 sqft single family home for sale at $559,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,900/mo and returns -$1,097/mo a month at a 4.3% 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
- $2,900/mo
- Monthly cash flow
- -$1,097/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $343,500
Offer ≤ $343,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading