For saleTownhouse
$260,000
8771 Branson Dr Unit 80
Inver Grove Heights MN 55076
2 beds, 1.5 baths, 1,260 sqft
8771 Branson Dr Unit 80 is a 2 beds, 1.5 baths, 1,260 sqft townhouse home for sale at $260,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $1,600/mo and returns -$512/mo a month at a 4.3% 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
- $1,600/mo
- Monthly cash flow
- -$512/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $153,500
Offer ≤ $153,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading