For saleTownhouse
$269,900
9816 Zinnia Ln N
Maple Grove MN 55369
2 beds, 2 baths, 1,587 sqft
9816 Zinnia Ln N is a 2 beds, 2 baths, 1,587 sqft townhouse home for sale at $269,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,150/mo and returns $75/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
- $2,150/mo
- Monthly cash flow
- $75/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.7%
- Max offer
- $233,500
Offer ≤ $233,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.