For saleSingle family
$350,000
686 Maple Pond Ct
Shoreview MN 55126
4 beds, 2 baths, 1,807 sqft
686 Maple Pond Ct is a 4 beds, 2 baths, 1,807 sqft single family home for sale at $350,000 in Shoreview MN 55126. At 20% down it rents for an estimated $2,750/mo and returns $251/mo a month at a 7.5% 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
- $2,750/mo
- Monthly cash flow
- $251/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $324,500
Offer ≤ $324,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading