For saleTownhouse
$315,000
12646 74th Ave N
Maple Grove MN 55369
4 beds, 3.5 baths, 1,870 sqft
12646 74th Ave N is a 4 beds, 3.5 baths, 1,870 sqft townhouse home for sale at $315,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,675/mo and returns $249/mo a month at a 7.6% 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
- $2,675/mo
- Monthly cash flow
- $249/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $293,500
Offer ≤ $293,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading