For saleSingle family
$2,295,000
6481 Archer Ln N
Maple Grove MN 55311
5 beds, 4.5 baths, 6,233 sqft
6481 Archer Ln N is a 5 beds, 4.5 baths, 6,233 sqft single family home for sale at $2,295,000 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,975/mo and returns -$13,408/mo a month at a -0.3% 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
- $2,975/mo
- Monthly cash flow
- -$13,408/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -35.1%
- Max offer
- $360,500
Offer ≤ $360,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading