For saleTownhouse
$225,000
7161 Unity Ave N
Brooklyn Center MN 55429
2 beds, 2 baths, 1,432 sqft
7161 Unity Ave N is a 2 beds, 2 baths, 1,432 sqft townhouse home for sale at $225,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $1,400/mo and returns -$431/mo a month at a 4.4% 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
- -$431/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.5%
- Max offer
- $134,000
Offer ≤ $134,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading