For saleSingle family
$447,500
5795 Amy Ln
Maple Plain MN 55359
5 beds, 2 baths, 2,073 sqft
5795 Amy Ln is a 5 beds, 2 baths, 2,073 sqft single family home for sale at $447,500 in Maple Plain MN 55359. At 20% down it rents for an estimated $3,650/mo and returns $455/mo a month at a 7.9% 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
- $3,650/mo
- Monthly cash flow
- $455/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $430,500
Offer ≤ $430,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading