For saleSingle family
$689,900
19302 Meadow View Ln
Maple Grove MN 55311
4 beds, 3.5 baths, 3,376 sqft
19302 Meadow View Ln is a 4 beds, 3.5 baths, 3,376 sqft single family home for sale at $689,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,800/mo and returns -$2,125/mo a month at a 3.0% 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
- $2,800/mo
- Monthly cash flow
- -$2,125/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $332,500
Offer ≤ $332,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading