For saleSingle family
$399,900
10525 Rhode Island Ave N
Brooklyn Park MN 55445
5 beds, 2 baths, 2,348 sqft
10525 Rhode Island Ave N is a 5 beds, 2 baths, 2,348 sqft single family home for sale at $399,900 in Brooklyn Park MN 55445. At 20% down it rents for an estimated $3,225/mo and returns $370/mo a month at a 7.8% 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
- $3,225/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $380,500
Offer ≤ $380,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading