For saleSingle family
$375,000
1808 Birmingham St N
Maplewood MN 55109
3 beds, 2 baths, 1,760 sqft
1808 Birmingham St N is a 3 beds, 2 baths, 1,760 sqft single family home for sale at $375,000 in Maplewood MN 55109. At 20% down it rents for an estimated $1,900/mo and returns -$777/mo a month at a 4.2% 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
- $1,900/mo
- Monthly cash flow
- -$777/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $225,000
Offer ≤ $225,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading