For saleTownhouse
$235,000
9945 Russell Ave N Apt 6
Brooklyn Park MN 55444
2 beds, 1 bath, 1,268 sqft
9945 Russell Ave N Apt 6 is a 2 beds, 1 bath, 1,268 sqft townhouse home for sale at $235,000 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $2,100/mo and returns $236/mo a month at a 7.9% 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
- $2,100/mo
- Monthly cash flow
- $236/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $225,000
Offer ≤ $225,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading