For saleTownhouse
$294,900
1220 Dupont Ln N
Brooklyn Park MN 55444
4 beds, 2.5 baths, 2,107 sqft
1220 Dupont Ln N is a 4 beds, 2.5 baths, 2,107 sqft townhouse home for sale at $294,900 in Brooklyn Park MN 55444. At 20% down it rents for an estimated $2,500/mo and returns $180/mo a month at a 7.4% 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
- $180/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $268,000
Offer ≤ $268,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading