For saleSingle family
$239,000
3153 Maryland Ave S
Saint Louis Park MN 55426
2 beds, 1 bath, 864 sqft
3153 Maryland Ave S is a 2 beds, 1 bath, 864 sqft single family home for sale at $239,000 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $1,400/mo and returns -$306/mo a month at a 5.1% 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
- $1,400/mo
- Monthly cash flow
- -$306/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.7%
- Max offer
- $165,500
Offer ≤ $165,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading