For saleSingle family
$2,249,000
15 Maple Hill Dr
Tonka Bay MN 55331
4 beds, 4 baths, 4,262 sqft
15 Maple Hill Dr is a 4 beds, 4 baths, 4,262 sqft single family home for sale at $2,249,000 in Tonka Bay MN 55331. At 20% down it rents for an estimated $3,350/mo and returns -$12,705/mo a month at a -0.1% 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
- $3,350/mo
- Monthly cash flow
- -$12,705/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -33.9%
- Max offer
- $406,000
Offer ≤ $406,000 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading