For saleTownhouse
$260,000
1272 Ferndale St N
Maplewood MN 55119
4 beds, 2 baths, 1,448 sqft
1272 Ferndale St N is a 4 beds, 2 baths, 1,448 sqft townhouse home for sale at $260,000 in Maplewood MN 55119. At 20% down it rents for an estimated $2,450/mo and returns $383/mo a month at a 8.4% 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
- $2,450/mo
- Monthly cash flow
- $383/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.8%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading