For saleSingle family
$930,800
612 Sunflower Ct
Maplewood MN 55119
5 beds, 5 baths, 4,545 sqft
612 Sunflower Ct is a 5 beds, 5 baths, 4,545 sqft single family home for sale at $930,800 in Maplewood MN 55119. At 20% down it rents for an estimated $2,875/mo and returns -$3,770/mo a month at a 1.8% 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
- $2,875/mo
- Monthly cash flow
- -$3,770/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $343,000
Offer ≤ $343,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading