For saleSingle family
$400,000
1949 Arcade St
Maplewood MN 55109
3 beds, 2 baths, 1,903 sqft
1949 Arcade St is a 3 beds, 2 baths, 1,903 sqft single family home for sale at $400,000 in Maplewood MN 55109. At 20% down it rents for an estimated $1,800/mo and returns -$1,056/mo a month at a 3.5% 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
- $1,800/mo
- Monthly cash flow
- -$1,056/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.8%
- Max offer
- $213,500
Offer ≤ $213,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading