For saleCondo
$199,900
6210 Magda Dr Unit A
Maple Grove MN 55369
2 beds, 1 bath, 1,160 sqft
6210 Magda Dr Unit A is a 2 beds, 1 bath, 1,160 sqft condo home for sale at $199,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $1,700/mo and returns $57/mo a month at a 6.9% 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
- $1,700/mo
- Monthly cash flow
- $57/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $173,000
Offer ≤ $173,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.