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 $2,525/mo and returns $491/mo a month at a 8.8% 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
- $2,525/mo
- Monthly cash flow
- $491/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.3%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.