For saleSingle family
$360,000
2597 Southlawn Dr
Maplewood MN 55109
5 beds, 2 baths, 1,808 sqft
2597 Southlawn Dr is a 5 beds, 2 baths, 1,808 sqft single family home for sale at $360,000 in Maplewood MN 55109. At 20% down it rents for an estimated $3,225/mo and returns $700/mo a month at a 8.8% 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
- $3,225/mo
- Monthly cash flow
- $700/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.7%
- Max offer
- $360,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.