For saleSingle family
$349,900
21 Farrell St N
Maplewood MN 55119
5 beds, 2 baths, 1,940 sqft
21 Farrell St N is a 5 beds, 2 baths, 1,940 sqft single family home for sale at $349,900 in Maplewood MN 55119. At 20% down it rents for an estimated $2,875/mo and returns $377/mo a month at a 8.0% 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
- $2,875/mo
- Monthly cash flow
- $377/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.5%
- Max offer
- $339,000
Offer ≤ $339,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading