For saleTownhouse
$335,000
132 W Eagle Lake Dr
Maple Grove MN 55369
4 beds, 3 baths, 1,989 sqft
132 W Eagle Lake Dr is a 4 beds, 3 baths, 1,989 sqft townhouse home for sale at $335,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,850/mo and returns $324/mo a month at a 7.7% 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
- $2,850/mo
- Monthly cash flow
- $324/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.8%
- Max offer
- $319,000
Offer ≤ $319,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.