For saleTownhouse
$215,000
7402 Germane Trl
Apple Valley MN 55124
3 beds, 1.5 baths, 1,152 sqft
7402 Germane Trl is a 3 beds, 1.5 baths, 1,152 sqft townhouse home for sale at $215,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,925/mo and returns $57/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
- $1,925/mo
- Monthly cash flow
- $57/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $185,500
Offer ≤ $185,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.