For saleTownhouse
$149,900
7843 85th Ct N
Brooklyn Park MN 55445
2 beds, 1 bath, 732 sqft
7843 85th Ct N is a 2 beds, 1 bath, 732 sqft townhouse home for sale at $149,900 in Brooklyn Park MN 55445. At 20% down it rents for an estimated $1,400/mo and returns $109/mo a month at a 7.5% 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
- $1,400/mo
- Monthly cash flow
- $109/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $138,500
Offer ≤ $138,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading