For saleSingle family
$319,000
6425 Fremont Ave N
Brooklyn Center MN 55430
4 beds, 2 baths, 2,477 sqft
6425 Fremont Ave N is a 4 beds, 2 baths, 2,477 sqft single family home for sale at $319,000 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $2,500/mo and returns $223/mo a month at a 7.5% 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
- $2,500/mo
- Monthly cash flow
- $223/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $295,000
Offer ≤ $295,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading