For saleCondo
$125,000
4207 Lakeside Ave N Apt 134
Brooklyn Center MN 55429
2 beds, 2 baths, 1,274 sqft
4207 Lakeside Ave N Apt 134 is a 2 beds, 2 baths, 1,274 sqft condo home for sale at $125,000 in Brooklyn Center MN 55429. At 20% down it rents for an estimated $1,500/mo and returns $126/mo a month at a 7.7% 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
- $1,500/mo
- Monthly cash flow
- $126/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $119,500
Offer ≤ $119,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.