For saleTownhouse
$700,000
6972 Trenton Ln N
Maple Grove MN 55369
3 beds, 2.5 baths, 2,303 sqft
6972 Trenton Ln N is a 3 beds, 2.5 baths, 2,303 sqft townhouse home for sale at $700,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,400/mo and returns -$2,876/mo a month at a 1.7% 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
- -$2,876/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $227,500
Offer ≤ $227,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading