For saleTownhouse
$235,000
365 W Eagle Lake Dr
Maple Grove MN 55369
2 beds, 1 bath, 1,080 sqft
365 W Eagle Lake Dr is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $235,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $1,900/mo and returns $47/mo a month at a 6.8% 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
- $1,900/mo
- Monthly cash flow
- $47/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $201,000
Offer ≤ $201,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.