For saleTownhouse
$164,999
2342 Dorland Dr E
Maplewood MN 55119
3 beds, 1.5 baths, 1,426 sqft
2342 Dorland Dr E is a 3 beds, 1.5 baths, 1,426 sqft townhouse home for sale at $164,999 in Maplewood MN 55119. At 20% down it rents for an estimated $2,000/mo and returns $425/mo a month at a 9.6% 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
- $2,000/mo
- Monthly cash flow
- $425/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 15.5%
- Max offer
- $164,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.