For saleTownhouse
$275,000
7865 Yucca Ln N Unit A
Maple Grove MN 55311
3 beds, 2 baths, 1,408 sqft
7865 Yucca Ln N Unit A is a 3 beds, 2 baths, 1,408 sqft townhouse home for sale at $275,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,400/mo and returns $241/mo a month at a 7.7% 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
- $2,400/mo
- Monthly cash flow
- $241/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $259,000
Offer ≤ $259,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading