For saleSingle family
$284,900
7006 Ewing Ave N
Brooklyn Center MN 55429
2 beds, 1 bath, 1,440 sqft
7006 Ewing Ave N is a 2 beds, 1 bath, 1,440 sqft single family home for sale at $284,900 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $1,625/mo and returns -$409/mo a month at a 4.9% 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
- $1,625/mo
- Monthly cash flow
- -$409/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $192,000
Offer ≤ $192,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading