For saleSingle family
$575,000
4304 Brook Ave S
Saint Louis Park MN 55424
2 beds, 2 baths, 1,430 sqft
4304 Brook Ave S is a 2 beds, 2 baths, 1,430 sqft single family home for sale at $575,000 in Saint Louis Park MN 55424. At 20% down it rents for an estimated $2,200/mo and returns -$1,905/mo a month at a 2.7% 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
- $2,200/mo
- Monthly cash flow
- -$1,905/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.9%
- Max offer
- $261,500
Offer ≤ $261,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading