For saleSingle family
$345,000
13653 69th Ave N
Maple Grove MN 55311
4 beds, 2 baths, 1,402 sqft
13653 69th Ave N is a 4 beds, 2 baths, 1,402 sqft single family home for sale at $345,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,750/mo and returns $287/mo a month at a 7.7% 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
- $2,750/mo
- Monthly cash flow
- $287/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $324,500
Offer ≤ $324,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading