For saleTownhouse
$225,000
9153 Holly Ln N
Maple Grove MN 55311
2 beds, 3 baths, 1,409 sqft
9153 Holly Ln N is a 2 beds, 3 baths, 1,409 sqft townhouse home for sale at $225,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,150/mo and returns $357/mo a month at a 8.6% 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
- $2,150/mo
- Monthly cash flow
- $357/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading