For saleTownhouse
$200,000
15783 Fjord Ave
Apple Valley MN 55124
2 beds, 1.5 baths, 1,086 sqft
15783 Fjord Ave is a 2 beds, 1.5 baths, 1,086 sqft townhouse home for sale at $200,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,850/mo and returns $167/mo a month at a 7.7% 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
- $1,850/mo
- Monthly cash flow
- $167/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $187,500
Offer ≤ $187,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading