For saleSingle family
$546,580
475 Bluestem St
Maplewood MN 55119
5 beds, 3 baths, 2,449 sqft
475 Bluestem St is a 5 beds, 3 baths, 2,449 sqft single family home for sale at $546,580 in Maplewood MN 55119. At 20% down it rents for an estimated $2,875/mo and returns -$1,027/mo a month at a 4.4% 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
- $2,875/mo
- Monthly cash flow
- -$1,027/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.3%
- Max offer
- $340,500
Offer ≤ $340,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading