For saleSingle family
$279,900
8016 Brunswick Ave N
Brooklyn Park MN 55443
5 beds, 2 baths, 2,079 sqft
8016 Brunswick Ave N is a 5 beds, 2 baths, 2,079 sqft single family home for sale at $279,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,900/mo and returns $902/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
- $2,900/mo
- Monthly cash flow
- $902/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.3%
- Max offer
- $279,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading