For saleTownhouse
$465,000
232 Wildflower Ct
Vadnais Heights MN 55127
2 beds, 2.5 baths, 2,344 sqft
232 Wildflower Ct is a 2 beds, 2.5 baths, 2,344 sqft townhouse home for sale at $465,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,200/mo and returns -$1,206/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
- $2,200/mo
- Monthly cash flow
- -$1,206/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.6%
- Max offer
- $238,500
Offer ≤ $238,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading