For saleCondo
$122,999
2543 Brookdale Ln
Brooklyn Park MN 55444
1 bed, 1 bath, 1,512 sqft
2543 Brookdale Ln is a 1 bed, 1 bath, 1,512 sqft condo home for sale at $122,999 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $1,100/mo and returns $28/mo a month at a 6.8% 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
- $1,100/mo
- Monthly cash flow
- $28/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $105,500
Offer ≤ $105,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.