For saleSingle family
$393,000
2073 Lydia Ave E
Maplewood MN 55109
4 beds, 2 baths, 2,345 sqft
2073 Lydia Ave E is a 4 beds, 2 baths, 2,345 sqft single family home for sale at $393,000 in Maplewood MN 55109. At 20% down it rents for an estimated $3,000/mo and returns $244/mo a month at a 7.3% 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
- $3,000/mo
- Monthly cash flow
- $244/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $359,500
Offer ≤ $359,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.