For saleSingle family
$739,900
11315 Goose Lake Pkwy
Maple Grove MN 55369
5 beds, 3.5 baths, 3,576 sqft
11315 Goose Lake Pkwy is a 5 beds, 3.5 baths, 3,576 sqft single family home for sale at $739,900 in Maple Grove MN 55369. At 20% down it rents for an estimated $3,225/mo and returns -$2,057/mo a month at a 3.3% 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
- $3,225/mo
- Monthly cash flow
- -$2,057/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $382,500
Offer ≤ $382,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading