For saleSingle family
$900,000
618 Sunflower Ct
Maplewood MN 55119
6 beds, 5 baths, 4,310 sqft
618 Sunflower Ct is a 6 beds, 5 baths, 4,310 sqft single family home for sale at $900,000 in Maplewood MN 55119. At 20% down it rents for an estimated $3,225/mo and returns -$3,200/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
- $3,225/mo
- Monthly cash flow
- -$3,200/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.3%
- Max offer
- $384,000
Offer ≤ $384,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading