For saleSingle family
$785,000
14825 108th Pl N
Maple Grove MN 55369
4 beds, 3 baths, 3,706 sqft
14825 108th Pl N is a 4 beds, 3 baths, 3,706 sqft single family home for sale at $785,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,800/mo and returns -$2,804/mo a month at a 2.4% 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
- $2,800/mo
- Monthly cash flow
- -$2,804/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.4%
- Max offer
- $333,000
Offer ≤ $333,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading