For saleSingle family
$819,900
10261 Shadyview Ln N
Maple Grove MN 55311
4 beds, 3.5 baths, 3,348 sqft
10261 Shadyview Ln N is a 4 beds, 3.5 baths, 3,348 sqft single family home for sale at $819,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,550/mo and returns -$3,303/mo a month at a 1.8% 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
- $2,550/mo
- Monthly cash flow
- -$3,303/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.2%
- Max offer
- $304,000
Offer ≤ $304,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading