For saleTownhouse
$114,900
7853 85th Ct N
Brooklyn Park MN 55445
2 beds, 1 bath
7853 85th Ct N is a 2 beds, 1 bath townhouse home for sale at $114,900 in Brooklyn Park MN 55445. At 20% down it rents for an estimated $1,400/mo and returns $325/mo a month at a 10.1% 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
- $1,400/mo
- Monthly cash flow
- $325/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.0%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading