For saleSingle family
$400,000
2357 Beam Ave
Maplewood MN 55109
3 beds, 2 baths, 2,065 sqft
2357 Beam Ave is a 3 beds, 2 baths, 2,065 sqft single family home for sale at $400,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,300/mo and returns -$556/mo a month at a 5.0% 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
- $2,300/mo
- Monthly cash flow
- -$556/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.3%
- Max offer
- $272,000
Offer ≤ $272,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading