For saleTownhouse
$259,900
14727 94th Pl N
Maple Grove MN 55369
2 beds, 2 baths, 1,498 sqft
14727 94th Pl N is a 2 beds, 2 baths, 1,498 sqft townhouse home for sale at $259,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,150/mo and returns $51/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
- $2,150/mo
- Monthly cash flow
- $51/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $222,500
Offer ≤ $222,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.