For saleSingle family
$399,900
10650 105th Ave N
Maple Grove MN 55369
5 beds, 2 baths, 1,820 sqft
10650 105th Ave N is a 5 beds, 2 baths, 1,820 sqft single family home for sale at $399,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $3,100/mo and returns $245/mo a month at a 7.4% 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
- $3,100/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $366,000
Offer ≤ $366,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading