For saleTownhouse
$330,000
8401 Jonquil Ln N
Maple Grove MN 55369
3 beds, 2.5 baths, 1,450 sqft
8401 Jonquil Ln N is a 3 beds, 2.5 baths, 1,450 sqft townhouse home for sale at $330,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,625/mo and returns $142/mo a month at a 7.0% 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
- $2,625/mo
- Monthly cash flow
- $142/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $292,000
Offer ≤ $292,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.