For saleTownhouse
$260,000
13611 86th Ave N
Maple Grove MN 55369
3 beds, 2 baths, 1,218 sqft
13611 86th Ave N is a 3 beds, 2 baths, 1,218 sqft townhouse home for sale at $260,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,400/mo and returns $277/mo a month at a 7.9% 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
- $277/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $251,000
Offer ≤ $251,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading