For saleTownhouse
$295,000
9212 Holly Ln N
Maple Grove MN 55311
2 beds, 3 baths, 1,463 sqft
9212 Holly Ln N is a 2 beds, 3 baths, 1,463 sqft townhouse home for sale at $295,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,100/mo and returns -$161/mo a month at a 6.0% 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
- $2,100/mo
- Monthly cash flow
- -$161/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.3%
- Max offer
- $226,000
Offer ≤ $226,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading