For saleTownhouse
$300,000
8195 Darcy Ln
Inver Grove Heights MN 55076
3 beds, 2.5 baths, 1,708 sqft
8195 Darcy Ln is a 3 beds, 2.5 baths, 1,708 sqft townhouse home for sale at $300,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,300/mo and returns $57/mo a month at a 6.7% 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
- $2,300/mo
- Monthly cash flow
- $57/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $256,500
Offer ≤ $256,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.