For saleSingle family
$375,000
9510 Trenton Ln N
Maple Grove MN 55369
5 beds, 2.5 baths, 2,366 sqft
9510 Trenton Ln N is a 5 beds, 2.5 baths, 2,366 sqft single family home for sale at $375,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $3,025/mo and returns $348/mo a month at a 7.8% 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
- $3,025/mo
- Monthly cash flow
- $348/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $357,000
Offer ≤ $357,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading