For saleTownhouse
$279,900
12688 74th Ave N
Maple Grove MN 55369
3 beds, 1.5 baths, 1,933 sqft
12688 74th Ave N is a 3 beds, 1.5 baths, 1,933 sqft townhouse home for sale at $279,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,400/mo and returns $265/mo a month at a 7.7% 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
- $265/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.7%
- Max offer
- $266,000
Offer ≤ $266,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.