For saleTownhouse
$220,000
7831 89th Ave N
Brooklyn Park MN 55445
3 beds, 1.5 baths, 1,232 sqft
7831 89th Ave N is a 3 beds, 1.5 baths, 1,232 sqft townhouse home for sale at $220,000 in Brooklyn Park MN 55445. At 20% down it rents for an estimated $2,375/mo and returns $633/mo a month at a 10.0% 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
- $2,375/mo
- Monthly cash flow
- $633/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 17.3%
- Max offer
- $220,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.