For saleSingle family
$335,000
6433 Cavell Ave N
Brooklyn Park MN 55428
3 beds, 2.5 baths, 2,066 sqft
6433 Cavell Ave N is a 3 beds, 2.5 baths, 2,066 sqft single family home for sale at $335,000 in Brooklyn Park MN 55428. At 20% down it rents for an estimated $2,400/mo and returns $50/mo a month at a 6.7% 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
- $2,400/mo
- Monthly cash flow
- $50/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $287,500
Offer ≤ $287,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.