For saleSingle family
$950,000
14810 106th Ave N
Maple Grove MN 55369
4 beds, 4.5 baths, 4,431 sqft
14810 106th Ave N is a 4 beds, 4.5 baths, 4,431 sqft single family home for sale at $950,000 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,800/mo and returns -$3,982/mo a month at a 1.6% 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
- -$3,982/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.1%
- Max offer
- $334,500
Offer ≤ $334,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading