For saleTownhouse
$185,000
2300 Lower Afton Rd E Unit 316
Maplewood MN 55119
2 beds, 1.5 baths, 1,410 sqft
2300 Lower Afton Rd E Unit 316 is a 2 beds, 1.5 baths, 1,410 sqft townhouse home for sale at $185,000 in Maplewood MN 55119. At 20% down it rents for an estimated $1,700/mo and returns $37/mo a month at a 6.8% 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
- $1,700/mo
- Monthly cash flow
- $37/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $158,500
Offer ≤ $158,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.