For saleTownhouse
$140,000
6638 Camden Dr
Brooklyn Center MN 55430
3 beds, 1.5 baths, 1,334 sqft
6638 Camden Dr is a 3 beds, 1.5 baths, 1,334 sqft townhouse home for sale at $140,000 in Brooklyn Center MN 55430. At 20% down it rents for an estimated $1,350/mo and returns $148/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
- $1,350/mo
- Monthly cash flow
- $148/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $135,000
Offer ≤ $135,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading