For saleSingle family
$314,900
5000 Zenith Ave N
Brooklyn Center MN 55429
3 beds, 2 baths, 1,870 sqft
5000 Zenith Ave N is a 3 beds, 2 baths, 1,870 sqft single family home for sale at $314,900 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,125/mo and returns -$123/mo a month at a 6.2% 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
- $2,125/mo
- Monthly cash flow
- -$123/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.3%
- Max offer
- $251,000
Offer ≤ $251,000 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading