For saleSingle family
$449,350
121 Maple Ln
Cannon Falls MN 55009
4 beds, 3 baths, 2,346 sqft
121 Maple Ln is a 4 beds, 3 baths, 2,346 sqft single family home for sale at $449,350 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,250/mo and returns -$958/mo a month at a 4.1% 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
- $2,250/mo
- Monthly cash flow
- -$958/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $266,500
Offer ≤ $266,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading