For saleTownhouse
$245,000
6413 158th St W
Apple Valley MN 55124
3 beds, 2 baths, 1,272 sqft
6413 158th St W is a 3 beds, 2 baths, 1,272 sqft townhouse home for sale at $245,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,225/mo and returns $199/mo a month at a 7.5% 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
- $2,225/mo
- Monthly cash flow
- $199/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.9%
- Max offer
- $228,500
Offer ≤ $228,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.