For saleSingle family
$390,000
9775 103rd Ave N
Maple Grove MN 55369
4 beds, 2 baths, 1,610 sqft
9775 103rd Ave N is a 4 beds, 2 baths, 1,610 sqft single family home for sale at $390,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,900/mo and returns $165/mo a month at a 7.0% 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
- $2,900/mo
- Monthly cash flow
- $165/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $347,500
Offer ≤ $347,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.