For saleSingle family
$350,000
7901 Douglas Dr N
Brooklyn Park MN 55443
4 beds, 3 baths, 2,070 sqft
7901 Douglas Dr N is a 4 beds, 3 baths, 2,070 sqft single family home for sale at $350,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,600/mo and returns $101/mo a month at a 7.0% 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
- $2,600/mo
- Monthly cash flow
- $101/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.7%
- Max offer
- $307,000
Offer ≤ $307,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading