For saleSingle family
$259,999
1836 Kennard St
Maplewood MN 55109
5 beds, 3 baths, 3,107 sqft
1836 Kennard St is a 5 beds, 3 baths, 3,107 sqft single family home for sale at $259,999 in Maplewood MN 55109. At 20% down it rents for an estimated $2,675/mo and returns $819/mo a month at a 10.4% 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
- $2,675/mo
- Monthly cash flow
- $819/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.9%
- Max offer
- $259,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading