For saleSingle family
$275,000
6781 Brunswick Ave N
Brooklyn Park MN 55429
4 beds, 2 baths, 1,860 sqft
6781 Brunswick Ave N is a 4 beds, 2 baths, 1,860 sqft single family home for sale at $275,000 in Brooklyn Park MN 55429. At 20% down it rents for an estimated $2,575/mo and returns $612/mo a month at a 9.3% 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
- $2,575/mo
- Monthly cash flow
- $612/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.3%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading