For saleCondo
$78,500
4207 Lakeside Ave N Apt 122
Brooklyn Center MN 55429
1 bed, 1 bath, 729 sqft
4207 Lakeside Ave N Apt 122 is a 1 bed, 1 bath, 729 sqft condo home for sale at $78,500 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $1,200/mo and returns $214/mo a month at a 9.9% 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
- $1,200/mo
- Monthly cash flow
- $214/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.3%
- Max offer
- $78,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading