For saleSingle family
$250,000
5300 77th Ave N
Brooklyn Park MN 55443
4 beds, 2 baths, 1,447 sqft
5300 77th Ave N is a 4 beds, 2 baths, 1,447 sqft single family home for sale at $250,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,575/mo and returns $790/mo a month at a 10.5% 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
- $2,575/mo
- Monthly cash flow
- $790/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.0%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading