For saleSingle family
$984,900
18119 103rd Ave N
Maple Grove MN 55311
6 beds, 5 baths, 4,279 sqft
18119 103rd Ave N is a 6 beds, 5 baths, 4,279 sqft single family home for sale at $984,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $3,150/mo and returns -$3,881/mo a month at a 1.9% 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
- $3,150/mo
- Monthly cash flow
- -$3,881/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.6%
- Max offer
- $375,500
Offer ≤ $375,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading