For saleSingle family
$649,900
15369 80th Pl N
Maple Grove MN 55311
5 beds, 4 baths, 3,661 sqft
15369 80th Pl N is a 5 beds, 4 baths, 3,661 sqft single family home for sale at $649,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $3,000/mo and returns -$1,639/mo a month at a 3.6% 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
- $3,000/mo
- Monthly cash flow
- -$1,639/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.1%
- Max offer
- $356,000
Offer ≤ $356,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading