For saleTownhouse
$205,000
13154 90th Pl N
Maple Grove MN 55369
2 beds, 1.5 baths, 1,100 sqft
13154 90th Pl N is a 2 beds, 1.5 baths, 1,100 sqft townhouse home for sale at $205,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,100/mo and returns $466/mo a month at a 9.4% 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
- $2,100/mo
- Monthly cash flow
- $466/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.6%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading