For saleTownhouse
$401,390
10574 Glacier Ln N
Maple Grove MN 55369
3 beds, 3 baths, 1,777 sqft
10574 Glacier Ln N is a 3 beds, 3 baths, 1,777 sqft townhouse home for sale at $401,390 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,500/mo and returns -$465/mo a month at a 5.3% 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
- $2,500/mo
- Monthly cash flow
- -$465/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $277,000
Offer ≤ $277,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading