For saleTownhouse
$215,000
10045 Russell Ave N Apt 10
Brooklyn Park MN 55444
2 beds, 1 bath, 1,076 sqft
10045 Russell Ave N Apt 10 is a 2 beds, 1 bath, 1,076 sqft townhouse home for sale at $215,000 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $2,100/mo and returns $370/mo a month at a 8.7% 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
- $2,100/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading