For saleTownhouse
$300,000
1626 Woodlynn Ave Unit 1
Maplewood MN 55109
3 beds, 3 baths, 1,603 sqft
1626 Woodlynn Ave Unit 1 is a 3 beds, 3 baths, 1,603 sqft townhouse home for sale at $300,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,800/mo and returns $364/mo a month at a 8.1% 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
- $2,800/mo
- Monthly cash flow
- $364/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $295,500
Offer ≤ $295,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading