For saleCondo
$99,900
7600 157th St W Apt 205
Apple Valley MN 55124
1 bed, 1 bath, 662 sqft
7600 157th St W Apt 205 is a 1 bed, 1 bath, 662 sqft condo home for sale at $99,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,625/mo and returns $530/mo a month at a 13.0% 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
- $1,625/mo
- Monthly cash flow
- $530/mo
- Cap rate
- 13.0%
- Cash-on-cash
- 31.8%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading