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 $2,550/mo and returns $473/mo a month at a 8.8% 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
- $2,550/mo
- Monthly cash flow
- $473/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.7%
- Max offer
- $264,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading