For saleSingle family
$400,000
9213 Queens Gdns
Brooklyn Park MN 55443
3 beds, 2 baths, 1,762 sqft
9213 Queens Gdns is a 3 beds, 2 baths, 1,762 sqft single family home for sale at $400,000 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $2,325/mo and returns -$531/mo a month at a 5.1% 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
- -$531/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.0%
- Max offer
- $275,000
Offer ≤ $275,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading