For saleTownhouse
$269,900
8627 Prestwick Ln N
Brooklyn Park MN 55443
2 beds, 2 baths, 1,411 sqft
8627 Prestwick Ln N is a 2 beds, 2 baths, 1,411 sqft townhouse home for sale at $269,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $1,575/mo and returns -$708/mo a month at a 3.5% 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
- $1,575/mo
- Monthly cash flow
- -$708/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.7%
- Max offer
- $137,500
Offer ≤ $137,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading