For saleSingle family
$335,000
2182 Van Dyke St N
Maplewood MN 55109
3 beds, 2 baths, 1,530 sqft
2182 Van Dyke St N is a 3 beds, 2 baths, 1,530 sqft single family home for sale at $335,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,100/mo and returns -$291/mo a month at a 5.6% 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
- -$291/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.2%
- Max offer
- $248,000
Offer ≤ $248,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading