For saleSingle family
$399,900
2133 76th Ct N
Brooklyn Park MN 55444
6 beds, 3 baths, 3,208 sqft
2133 76th Ct N is a 6 beds, 3 baths, 3,208 sqft single family home for sale at $399,900 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $3,275/mo and returns $420/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
- $3,275/mo
- Monthly cash flow
- $420/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $386,500
Offer ≤ $386,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading