For saleTownhouse
$129,900
7942 Yates Ave N
Brooklyn Park MN 55443
2 beds, 1 bath, 1,310 sqft
7942 Yates Ave N is a 2 beds, 1 bath, 1,310 sqft townhouse home for sale at $129,900 in Brooklyn Park MN 55443. At 20% down it rents for an estimated $1,275/mo and returns $28/mo a month at a 6.8% 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
- $1,275/mo
- Monthly cash flow
- $28/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $111,500
Offer ≤ $111,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.