For saleTownhouse
$245,000
5851 Lake Curve Ln
Brooklyn Center MN 55429
2 beds, 3 baths, 1,829 sqft
5851 Lake Curve Ln is a 2 beds, 3 baths, 1,829 sqft townhouse home for sale at $245,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $1,500/mo and returns -$439/mo a month at a 4.5% 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
- $1,500/mo
- Monthly cash flow
- -$439/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.7%
- Max offer
- $150,000
Offer ≤ $150,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading