For saleSingle family
$280,000
1450 Sandhurst Ave E
Maplewood MN 55109
6 beds, 2 baths, 1,691 sqft
1450 Sandhurst Ave E is a 6 beds, 2 baths, 1,691 sqft single family home for sale at $280,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,975/mo and returns $976/mo a month at a 10.8% 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
- $2,975/mo
- Monthly cash flow
- $976/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 20.9%
- Max offer
- $280,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading