For saleSingle family
$425,000
9665 106th Ave N
Maple Grove MN 55369
5 beds, 3 baths, 2,220 sqft
9665 106th Ave N is a 5 beds, 3 baths, 2,220 sqft single family home for sale at $425,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $3,250/mo and returns $269/mo a month at a 7.3% 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
- $3,250/mo
- Monthly cash flow
- $269/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.8%
- Max offer
- $389,000
Offer ≤ $389,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.