For saleTownhouse
$279,000
2002 Mesabi Ave E
Maplewood MN 55109
3 beds, 2 baths, 1,450 sqft
2002 Mesabi Ave E is a 3 beds, 2 baths, 1,450 sqft townhouse home for sale at $279,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,275/mo and returns $296/mo a month at a 7.8% 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
- $2,275/mo
- Monthly cash flow
- $296/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $269,000
Offer ≤ $269,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.