For saleSingle family
$399,900
1115 Maplewood Ct SW
Isanti MN 55040
5 beds, 3 baths, 2,038 sqft
1115 Maplewood Ct SW is a 5 beds, 3 baths, 2,038 sqft single family home for sale at $399,900 in Isanti MN 55040. At 20% down it rents for an estimated $2,750/mo and returns -$105/mo a month at a 6.4% 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
- $2,750/mo
- Monthly cash flow
- -$105/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.6%
- Max offer
- $325,000
Offer ≤ $325,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading