For saleSingle family
$449,900
611 Bellvue Ln
Brooklyn Center MN 55430
4 beds, 4 baths, 2,896 sqft
611 Bellvue Ln is a 4 beds, 4 baths, 2,896 sqft single family home for sale at $449,900 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $2,450/mo and returns -$762/mo a month at a 4.6% 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
- $2,450/mo
- Monthly cash flow
- -$762/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $290,000
Offer ≤ $290,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading