For saleSingle family
$549,900
2551 Cypress St
Maplewood MN 55109
5 beds, 4 baths, 2,960 sqft
2551 Cypress St is a 5 beds, 4 baths, 2,960 sqft single family home for sale at $549,900 in Maplewood MN 55109. At 20% down it rents for an estimated $2,875/mo and returns -$1,051/mo a month at a 4.4% 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
- $2,875/mo
- Monthly cash flow
- -$1,051/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.5%
- Max offer
- $340,500
Offer ≤ $340,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading