For saleTownhouse
$229,900
5918 Cahill Ave
Inver Grove Heights MN 55076
3 beds, 1 bath, 1,248 sqft
5918 Cahill Ave is a 3 beds, 1 bath, 1,248 sqft townhouse home for sale at $229,900 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,100/mo and returns $229/mo a month at a 7.9% 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
- $2,100/mo
- Monthly cash flow
- $229/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $220,000
Offer ≤ $220,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading