For saleSingle family
$395,990
10461 Harbor Lane N
Maple Grove MN 55369
3 beds, 1,777 sqft
10461 Harbor Lane N is a 3 beds, 1,777 sqft single family home for sale at $395,990 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,500/mo and returns -$327/mo a month at a 5.7% 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
- $2,500/mo
- Monthly cash flow
- -$327/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.0%
- Max offer
- $295,500
Offer ≤ $295,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading