For saleTownhouse
$310,000
12937 82nd Ave N
Maple Grove MN 55369
3 beds, 2 baths, 1,633 sqft
12937 82nd Ave N is a 3 beds, 2 baths, 1,633 sqft townhouse home for sale at $310,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,475/mo and returns $69/mo a month at a 6.8% 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
- $2,475/mo
- Monthly cash flow
- $69/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $266,000
Offer ≤ $266,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.