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 $2,550/mo and returns $165/mo a month at a 7.1% 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
- $2,550/mo
- Monthly cash flow
- $165/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $305,500
Offer ≤ $305,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.