For saleSingle family
$474,335
458 Bluestem St
Maplewood MN 55119
3 beds, 3 baths, 1,842 sqft
458 Bluestem St is a 3 beds, 3 baths, 1,842 sqft single family home for sale at $474,335 in Maplewood MN 55119. At 20% down it rents for an estimated $2,150/mo and returns -$1,236/mo a month at a 3.5% 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
- $2,150/mo
- Monthly cash flow
- -$1,236/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.6%
- Max offer
- $255,000
Offer ≤ $255,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading