For saleTownhouse
$279,900
17868 96th Ave N
Maple Grove MN 55311
3 beds, 1.5 baths, 1,509 sqft
17868 96th Ave N is a 3 beds, 1.5 baths, 1,509 sqft townhouse home for sale at $279,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,500/mo and returns $340/mo a month at a 8.1% 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
- $2,500/mo
- Monthly cash flow
- $340/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $275,500
Offer ≤ $275,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading