For saleSingle family
$299,000
5329 Bryant St
Maple Plain MN 55359
3 beds, 1 bath, 1,078 sqft
5329 Bryant St is a 3 beds, 1 bath, 1,078 sqft single family home for sale at $299,000 in Maple Plain MN 55359. At 20% down it rents for an estimated $2,950/mo and returns $816/mo a month at a 9.9% 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
- $2,950/mo
- Monthly cash flow
- $816/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.4%
- Max offer
- $299,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading