For saleCondo
$225,000
6235 Magda Dr Unit A
Maple Grove MN 55369
3 beds, 2 baths, 1,176 sqft
6235 Magda Dr Unit A is a 3 beds, 2 baths, 1,176 sqft condo home for sale at $225,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,400/mo and returns $592/mo a month at a 9.7% 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
- $2,400/mo
- Monthly cash flow
- $592/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.8%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.