For saleSingle family
$274,900
2695 Maryland Ave E
Maplewood MN 55119
4 beds, 1 bath, 1,704 sqft
2695 Maryland Ave E is a 4 beds, 1 bath, 1,704 sqft single family home for sale at $274,900 in Maplewood MN 55119. At 20% down it rents for an estimated $2,800/mo and returns $838/mo a month at a 10.3% 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
- $2,800/mo
- Monthly cash flow
- $838/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.3%
- Max offer
- $274,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading