For saleTownhouse
$260,000
12095 71st Pl N
Maple Grove MN 55369
2 beds, 2 baths, 1,346 sqft
12095 71st Pl N is a 2 beds, 2 baths, 1,346 sqft townhouse home for sale at $260,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,100/mo and returns $96/mo a month at a 7.0% 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
- $96/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $228,000
Offer ≤ $228,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.