For saleTownhouse
$270,000
15894 Gooseberry Way
Apple Valley MN 55124
3 beds, 2 baths, 1,687 sqft
15894 Gooseberry Way is a 3 beds, 2 baths, 1,687 sqft townhouse home for sale at $270,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,225/mo and returns $73/mo a month at a 6.8% 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
- $73/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $233,500
Offer ≤ $233,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.