For saleSingle family
$299,800
1844 Barclay St
Maplewood MN 55109
3 beds, 2 baths, 1,469 sqft
1844 Barclay St is a 3 beds, 2 baths, 1,469 sqft single family home for sale at $299,800 in Maplewood MN 55109. At 20% down it rents for an estimated $1,900/mo and returns -$240/mo a month at a 5.7% 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
- $1,900/mo
- Monthly cash flow
- -$240/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.8%
- Max offer
- $224,500
Offer ≤ $224,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading