For saleTownhouse
$245,000
7723 157th St W
Apple Valley MN 55124
3 beds, 2 baths, 1,402 sqft
7723 157th St W is a 3 beds, 2 baths, 1,402 sqft townhouse home for sale at $245,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,400/mo and returns $381/mo a month at a 8.5% 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
- $2,400/mo
- Monthly cash flow
- $381/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $245,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading