For saleSingle family
$239,900
10142 99th Pl N
Maple Grove MN 55369
4 beds, 2 baths, 1,375 sqft
10142 99th Pl N is a 4 beds, 2 baths, 1,375 sqft single family home for sale at $239,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,700/mo and returns $987/mo a month at a 11.6% 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
- $2,700/mo
- Monthly cash flow
- $987/mo
- Cap rate
- 11.6%
- Cash-on-cash
- 24.7%
- Max offer
- $239,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading