For saleTownhouse
$499,900
7027 Weston Ln N
Maple Grove MN 55311
2 beds, 2 baths, 1,788 sqft
7027 Weston Ln N is a 2 beds, 2 baths, 1,788 sqft townhouse home for sale at $499,900 in Maple Grove MN 55311. At 20% down it rents for an estimated $2,100/mo and returns -$1,630/mo a month at a 2.8% 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
- $2,100/mo
- Monthly cash flow
- -$1,630/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.6%
- Max offer
- $215,000
Offer ≤ $215,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading