For saleSingle family
$1,599,000
25695 Maple View Ct
Shorewood MN 55331
6 beds, 4.5 baths, 6,026 sqft
25695 Maple View Ct is a 6 beds, 4.5 baths, 6,026 sqft single family home for sale at $1,599,000 in Shorewood MN 55331. At 20% down it rents for an estimated $4,025/mo and returns -$7,390/mo a month at a 1.1% 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
- $4,025/mo
- Monthly cash flow
- -$7,390/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.7%
- Max offer
- $482,000
Offer ≤ $482,000 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading