For saleSingle family
$245,000
4278 112th St NW
Maple Lake MN 55358
3 beds, 2 baths, 1,148 sqft
4278 112th St NW is a 3 beds, 2 baths, 1,148 sqft single family home for sale at $245,000 in Maple Lake MN 55358. At 20% down it rents for an estimated $1,975/mo and returns $257/mo a month at a 7.8% 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
- $1,975/mo
- Monthly cash flow
- $257/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $236,500
Offer ≤ $236,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.