For saleSingle family
$419,500
5890 Henry St
Maple Plain MN 55359
4 beds, 2 baths, 1,652 sqft
5890 Henry St is a 4 beds, 2 baths, 1,652 sqft single family home for sale at $419,500 in Maple Plain MN 55359. At 20% down it rents for an estimated $3,300/mo and returns $305/mo a month at a 7.5% 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
- $3,300/mo
- Monthly cash flow
- $305/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.4%
- Max offer
- $389,500
Offer ≤ $389,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading