For saleTownhouse
$260,000
14708 Embry Path
Apple Valley MN 55124
3 beds, 2 baths, 1,644 sqft
14708 Embry Path is a 3 beds, 2 baths, 1,644 sqft townhouse home for sale at $260,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,550/mo and returns $506/mo a month at a 9.0% 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
- $2,550/mo
- Monthly cash flow
- $506/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.7%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading