For saleTownhouse
$394,990
14384 104th Ave N
Maple Grove MN 55369
3 beds, 3 baths, 1,883 sqft
14384 104th Ave N is a 3 beds, 3 baths, 1,883 sqft townhouse home for sale at $394,990 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,500/mo and returns -$423/mo a month at a 5.4% 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
- $2,500/mo
- Monthly cash flow
- -$423/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.4%
- Max offer
- $277,000
Offer ≤ $277,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading