For saleTownhouse
$290,000
17005 78th Pl N
Maple Grove MN 55311
3 beds, 2.5 baths, 1,641 sqft
17005 78th Pl N is a 3 beds, 2.5 baths, 1,641 sqft townhouse home for sale at $290,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,400/mo and returns $99/mo a month at a 6.9% 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
- $2,400/mo
- Monthly cash flow
- $99/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $253,500
Offer ≤ $253,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.