For saleSingle family
$355,000
1595 Sandhurst Ave E
Maplewood MN 55109
3 beds, 2 baths, 1,156 sqft
1595 Sandhurst Ave E is a 3 beds, 2 baths, 1,156 sqft single family home for sale at $355,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,000/mo and returns -$534/mo a month at a 4.9% 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
- -$534/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $236,500
Offer ≤ $236,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading