For saleTownhouse
$217,000
7741 157th St W
Apple Valley MN 55124
2 beds, 1 bath, 852 sqft
7741 157th St W is a 2 beds, 1 bath, 852 sqft townhouse home for sale at $217,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,900/mo and returns $161/mo a month at a 7.6% 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
- $1,900/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $201,000
Offer ≤ $201,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading