For saleSingle family
$690,740
2721 Indigo Ave
Maplewood MN 55119
5 beds, 4 baths, 3,448 sqft
2721 Indigo Ave is a 5 beds, 4 baths, 3,448 sqft single family home for sale at $690,740 in Maplewood MN 55119. At 20% down it rents for an estimated $2,875/mo and returns -$2,056/mo a month at a 3.1% 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
- $2,875/mo
- Monthly cash flow
- -$2,056/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $341,500
Offer ≤ $341,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading