For saleTownhouse
$410,440
14372 104th Ave N
Maple Grove MN 55369
4 beds, 3 baths, 2,011 sqft
14372 104th Ave N is a 4 beds, 3 baths, 2,011 sqft townhouse home for sale at $410,440 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,800/mo and returns -$226/mo a month at a 6.0% 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
- -$226/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.3%
- Max offer
- $314,500
Offer ≤ $314,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading