For saleSingle family
$627,300
2709 Indigo Ave
Maplewood MN 55119
5 beds, 3 baths, 3,003 sqft
2709 Indigo Ave is a 5 beds, 3 baths, 3,003 sqft single family home for sale at $627,300 in Maplewood MN 55119. At 20% down it rents for an estimated $2,875/mo and returns -$1,603/mo a month at a 3.6% 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
- $2,875/mo
- Monthly cash flow
- -$1,603/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.3%
- Max offer
- $341,000
Offer ≤ $341,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading