For saleTownhouse
$225,000
1587 County Road D E
Maplewood MN 55109
2 beds, 2 baths, 1,152 sqft
1587 County Road D E is a 2 beds, 2 baths, 1,152 sqft townhouse home for sale at $225,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,000/mo and returns $222/mo a month at a 7.8% 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
- $2,000/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $215,000
Offer ≤ $215,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading