For saleTownhouse
$229,900
717 Park Brook Rd NW
Isanti MN 55040
2 beds, 1.5 baths, 1,321 sqft
717 Park Brook Rd NW is a 2 beds, 1.5 baths, 1,321 sqft townhouse home for sale at $229,900 in Isanti MN 55040. At 20% down it rents for an estimated $1,500/mo and returns -$171/mo a month at a 5.8% 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
- $1,500/mo
- Monthly cash flow
- -$171/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.5%
- Max offer
- $170,500
Offer ≤ $170,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading