For saleTownhouse
$265,000
7525 Zinnia Way
Maple Grove MN 55311
2 beds, 2 baths, 1,464 sqft
7525 Zinnia Way is a 2 beds, 2 baths, 1,464 sqft townhouse home for sale at $265,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,100/mo and returns $12/mo a month at a 6.7% 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
- $2,100/mo
- Monthly cash flow
- $12/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.3%
- Max offer
- $222,500
Offer ≤ $222,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading