For saleSingle family
$790,000
930 County Road C E
Maplewood MN 55109
4 beds, 4 baths, 3,324 sqft
930 County Road C E is a 4 beds, 4 baths, 3,324 sqft single family home for sale at $790,000 in Maplewood MN 55109. At 20% down it rents for an estimated $2,600/mo and returns -$3,040/mo a month at a 2.0% 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
- $2,600/mo
- Monthly cash flow
- -$3,040/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.1%
- Max offer
- $310,000
Offer ≤ $310,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading