For saleTownhouse
$209,900
472 W Eagle Lake Dr
Maple Grove MN 55369
2 beds, 1 bath, 997 sqft
472 W Eagle Lake Dr is a 2 beds, 1 bath, 997 sqft townhouse home for sale at $209,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,100/mo and returns $348/mo a month at a 8.7% 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
- $2,100/mo
- Monthly cash flow
- $348/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 9.9%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading