For saleSingle family
$449,340
135 Maple Ln
Cannon Falls MN 55009
6 beds, 3 baths, 2,392 sqft
135 Maple Ln is a 6 beds, 3 baths, 2,392 sqft single family home for sale at $449,340 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,725/mo and returns -$483/mo a month at a 5.4% 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
- $2,725/mo
- Monthly cash flow
- -$483/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.4%
- Max offer
- $322,000
Offer ≤ $322,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading