For saleSingle family
$325,000
9455 Revere Ln N
Maple Grove MN 55369
3 beds, 1 bath, 1,135 sqft
9455 Revere Ln N is a 3 beds, 1 bath, 1,135 sqft single family home for sale at $325,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,550/mo and returns $271/mo a month at a 7.5% 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
- $2,550/mo
- Monthly cash flow
- $271/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $305,500
Offer ≤ $305,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.