For saleTownhouse
$179,900
456 Dorland Ct S
Maplewood MN 55119
3 beds, 2 baths, 1,320 sqft
456 Dorland Ct S is a 3 beds, 2 baths, 1,320 sqft townhouse home for sale at $179,900 in Maplewood MN 55119. At 20% down it rents for an estimated $2,125/mo and returns $473/mo a month at a 9.8% 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
- $2,125/mo
- Monthly cash flow
- $473/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.8%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading