For saleTownhouse
$164,900
2342 Dorland Pl E
Maplewood MN 55119
3 beds, 2 baths, 1,320 sqft
2342 Dorland Pl E is a 3 beds, 2 baths, 1,320 sqft townhouse home for sale at $164,900 in Maplewood MN 55119. At 20% down it rents for an estimated $2,000/mo and returns $448/mo a month at a 9.9% 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
- $2,000/mo
- Monthly cash flow
- $448/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.3%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading