For saleTownhouse
$269,900
6536 Merrimac Ln N
Maple Grove MN 55311
3 beds, 2 baths, 1,612 sqft
6536 Merrimac Ln N is a 3 beds, 2 baths, 1,612 sqft townhouse home for sale at $269,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,400/mo and returns $227/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
- $227/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $253,000
Offer ≤ $253,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading