For saleTownhouse
$164,900
5932 83rd Pkwy N
Brooklyn Park MN 55443
3 beds, 1.5 baths, 1,250 sqft
5932 83rd Pkwy N is a 3 beds, 1.5 baths, 1,250 sqft townhouse home for sale at $164,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $1,800/mo and returns $338/mo a month at a 9.1% 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
- $1,800/mo
- Monthly cash flow
- $338/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading