For saleTownhouse
$274,900
7714 157th St W
Apple Valley MN 55124
3 beds, 1.5 baths, 2,358 sqft
7714 157th St W is a 3 beds, 1.5 baths, 2,358 sqft townhouse home for sale at $274,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,225/mo and returns $41/mo a month at a 6.7% 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
- $2,225/mo
- Monthly cash flow
- $41/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $233,500
Offer ≤ $233,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.