For saleTownhouse
$264,900
14742 Embry Path
Apple Valley MN 55124
3 beds, 2 baths, 1,607 sqft
14742 Embry Path is a 3 beds, 2 baths, 1,607 sqft townhouse home for sale at $264,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,250/mo and returns $206/mo a month at a 7.5% 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
- $2,250/mo
- Monthly cash flow
- $206/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.7%
- Max offer
- $246,000
Offer ≤ $246,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.