For saleTownhouse
$200,000
2320 Lower Afton Rd E Unit 423
Maplewood MN 55119
2 beds, 1.5 baths, 1,228 sqft
2320 Lower Afton Rd E Unit 423 is a 2 beds, 1.5 baths, 1,228 sqft townhouse home for sale at $200,000 in Maplewood MN 55119. At 20% down it rents for an estimated $1,750/mo and returns $89/mo a month at a 7.0% 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
- $1,750/mo
- Monthly cash flow
- $89/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.7%
- Max offer
- $177,500
Offer ≤ $177,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.