For saleTownhouse
$412,990
14360 104th Ave N
Maple Grove MN 55369
3 beds, 3 baths, 1,883 sqft
14360 104th Ave N is a 3 beds, 3 baths, 1,883 sqft townhouse home for sale at $412,990 in Maple Grove MN 55369. At 20% down it rents for an estimated $2,500/mo and returns -$543/mo a month at a 5.1% 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
- -$543/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $277,000
Offer ≤ $277,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading