For saleSingle family
$388,500
9038 Loch Lomond Blvd
Brooklyn Park MN 55443
3 beds, 3 baths, 2,484 sqft
9038 Loch Lomond Blvd is a 3 beds, 3 baths, 2,484 sqft single family home for sale at $388,500 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,325/mo and returns -$448/mo a month at a 5.3% 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
- $2,325/mo
- Monthly cash flow
- -$448/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.9%
- Max offer
- $275,000
Offer ≤ $275,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading