For saleSingle family
$855,000
624 Sunflower Ct
Maplewood MN 55119
7 beds, 5 baths, 4,014 sqft
624 Sunflower Ct is a 7 beds, 5 baths, 4,014 sqft single family home for sale at $855,000 in Maplewood MN 55119. At 20% down it rents for an estimated $3,575/mo and returns -$2,529/mo a month at a 3.1% 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
- $3,575/mo
- Monthly cash flow
- -$2,529/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.7%
- Max offer
- $424,500
Offer ≤ $424,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading