For saleSingle family
$1,695,000
6304 Xene Ln N
Maple Grove MN 55311
5 beds, 5.5 baths, 5,339 sqft
6304 Xene Ln N is a 5 beds, 5.5 baths, 5,339 sqft single family home for sale at $1,695,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $3,300/mo and returns -$8,800/mo a month at a 0.4% 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
- $3,300/mo
- Monthly cash flow
- -$8,800/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.2%
- Max offer
- $397,500
Offer ≤ $397,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading