For saleTownhouse
$272,000
1586 Woodlynn Ave Unit 2
Maplewood MN 55109
3 beds, 2.5 baths, 1,594 sqft
1586 Woodlynn Ave Unit 2 is a 3 beds, 2.5 baths, 1,594 sqft townhouse home for sale at $272,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,800/mo and returns $545/mo a month at a 9.1% 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
- $2,800/mo
- Monthly cash flow
- $545/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.0%
- Max offer
- $272,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading