For saleTownhouse
$264,900
17628 69th Pl N
Maple Grove MN 55311
2 beds, 1.5 baths, 1,644 sqft
17628 69th Pl N is a 2 beds, 1.5 baths, 1,644 sqft townhouse home for sale at $264,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,225/mo and returns $103/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
- $2,225/mo
- Monthly cash flow
- $103/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $233,000
Offer ≤ $233,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.