For saleTownhouse
$259,795
13642 74th Ave N
Maple Grove MN 55311
3 beds, 2 baths, 1,408 sqft
13642 74th Ave N is a 3 beds, 2 baths, 1,408 sqft townhouse home for sale at $259,795 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,400/mo and returns $344/mo a month at a 8.3% 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
- $2,400/mo
- Monthly cash flow
- $344/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $259,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading