For saleTownhouse
$242,500
6452 158th St W
Apple Valley MN 55124
2 beds, 1.5 baths, 1,320 sqft
6452 158th St W is a 2 beds, 1.5 baths, 1,320 sqft townhouse home for sale at $242,500 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,000/mo and returns $63/mo a month at a 6.8% 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
- $2,000/mo
- Monthly cash flow
- $63/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $209,500
Offer ≤ $209,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.