For saleTownhouse
$384,990
10439 Ithaca Ln N
Maple Grove MN 55369
3 beds, 1,883 sqft
10439 Ithaca Ln N is a 3 beds, 1,883 sqft townhouse home for sale at $384,990 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,800/mo and returns -$8/mo a month at a 6.5% 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
- $2,800/mo
- Monthly cash flow
- -$8/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.1%
- Max offer
- $319,000
Offer ≤ $319,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.