For saleSingle family
$299,900
5308 81st Ave N
Brooklyn Park MN 55443
3 beds, 2 baths, 2,387 sqft
5308 81st Ave N is a 3 beds, 2 baths, 2,387 sqft single family home for sale at $299,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,100/mo and returns -$3/mo a month at a 6.5% 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
- $2,100/mo
- Monthly cash flow
- -$3/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.1%
- Max offer
- $251,500
Offer ≤ $251,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.