For saleTownhouse
$189,900
411 Dorland Pl S
Maplewood MN 55119
2 beds, 1 bath, 2,065 sqft
411 Dorland Pl S is a 2 beds, 1 bath, 2,065 sqft townhouse home for sale at $189,900 in Maplewood MN 55119. At 20% down it rents for an estimated $1,800/mo and returns $132/mo a month at a 7.4% 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
- $1,800/mo
- Monthly cash flow
- $132/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.2%
- Max offer
- $174,500
Offer ≤ $174,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.