For saleTownhouse
$360,000
3455 Valento Cir
Vadnais Heights MN 55127
2 beds, 2 baths, 1,536 sqft
3455 Valento Cir is a 2 beds, 2 baths, 1,536 sqft townhouse home for sale at $360,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns -$795/mo a month at a 4.0% 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
- $2,000/mo
- Monthly cash flow
- -$795/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $201,500
Offer ≤ $201,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading