For saleSingle family
$1,025,000
18294 104th Ave N
Maple Grove MN 55311
6 beds, 5 baths, 4,874 sqft
18294 104th Ave N is a 6 beds, 5 baths, 4,874 sqft single family home for sale at $1,025,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $3,275/mo and returns -$4,042/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
- $3,275/mo
- Monthly cash flow
- -$4,042/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.7%
- Max offer
- $390,500
Offer ≤ $390,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading