For saleTownhouse
$232,900
4435 Arden View Ct
Arden Hills MN 55112
2 beds, 2 baths, 1,460 sqft
4435 Arden View Ct is a 2 beds, 2 baths, 1,460 sqft townhouse home for sale at $232,900 in Arden Hills MN 55112. At 20% down it rents for an estimated $1,825/mo and returns -$191/mo a month at a 5.7% 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
- $1,825/mo
- Monthly cash flow
- -$191/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.9%
- Max offer
- $170,500
Offer ≤ $170,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading