For saleSingle family
$179,900
5334 Main St E
Maple Plain MN 55359
3 beds, 2 baths, 1,232 sqft
5334 Main St E is a 3 beds, 2 baths, 1,232 sqft single family home for sale at $179,900 in Maple Plain MN 55359. At 20% down it rents for an estimated $2,950/mo and returns $1,666/mo a month at a 17.8% 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
- $2,950/mo
- Monthly cash flow
- $1,666/mo
- Cap rate
- 17.8%
- Cash-on-cash
- 55.6%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading