For saleSingle family
$340,000
5637 Emerson Ave N
Brooklyn Center MN 55430
5 beds, 2 baths, 1,732 sqft
5637 Emerson Ave N is a 5 beds, 2 baths, 1,732 sqft single family home for sale at $340,000 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $2,725/mo and returns $298/mo a month at a 7.7% 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
- $2,725/mo
- Monthly cash flow
- $298/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $321,500
Offer ≤ $321,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading