For saleSingle family
$295,000
1751 Clarence St
Maplewood MN 55109
2 beds, 2 baths, 1,430 sqft
1751 Clarence St is a 2 beds, 2 baths, 1,430 sqft single family home for sale at $295,000 in Maplewood MN 55109. At 20% down it rents for an estimated $1,400/mo and returns -$706/mo a month at a 3.8% 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
- $1,400/mo
- Monthly cash flow
- -$706/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $166,000
Offer ≤ $166,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading