For saleSingle family
$315,000
8223 Brunswick Cir N
Brooklyn Park MN 55443
2 beds, 2 baths, 1,090 sqft
8223 Brunswick Cir N is a 2 beds, 2 baths, 1,090 sqft single family home for sale at $315,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $1,650/mo and returns -$599/mo a month at a 4.4% 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
- $1,650/mo
- Monthly cash flow
- -$599/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $195,500
Offer ≤ $195,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading