For saleSingle family
$699,000
14720 108th Pl N
Maple Grove MN 55369
3 beds, 2 baths, 2,434 sqft
14720 108th Pl N is a 3 beds, 2 baths, 2,434 sqft single family home for sale at $699,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,500/mo and returns -$2,490/mo a month at a 2.4% 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
- -$2,490/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.4%
- Max offer
- $297,500
Offer ≤ $297,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading