For saleTownhouse
$230,000
219 W Eagle Lake Dr
Maple Grove MN 55369
3 beds, 2 baths, 1,470 sqft
219 W Eagle Lake Dr is a 3 beds, 2 baths, 1,470 sqft townhouse home for sale at $230,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,500/mo and returns $679/mo a month at a 10.1% 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
- $2,500/mo
- Monthly cash flow
- $679/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.7%
- Max offer
- $230,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.