For saleTownhouse
$249,900
10498 Yorktown Ln N
Maple Grove MN 55369
3 beds, 2 baths, 1,832 sqft
10498 Yorktown Ln N is a 3 beds, 2 baths, 1,832 sqft townhouse home for sale at $249,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,400/mo and returns $404/mo a month at a 8.6% 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
- $2,400/mo
- Monthly cash flow
- $404/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.7%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading