For saleSingle family
$275,000
1612 County Road C E
Maplewood MN 55109
3 beds, 2 baths, 1,100 sqft
1612 County Road C E is a 3 beds, 2 baths, 1,100 sqft single family home for sale at $275,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,225/mo and returns $262/mo a month at a 7.8% 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
- $2,225/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $262,500
Offer ≤ $262,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading