For saleSingle family
$274,900
3919 Bass Lake Rd
Brooklyn Center MN 55429
3 beds, 1 bath, 2,000 sqft
3919 Bass Lake Rd is a 3 beds, 1 bath, 2,000 sqft single family home for sale at $274,900 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $2,225/mo and returns $263/mo a month at a 7.8% 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
- $2,225/mo
- Monthly cash flow
- $263/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $262,500
Offer ≤ $262,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading