For saleTownhouse
$399,995
15726 Frisian Ln
Apple Valley MN 55124
4 beds, 4 baths, 2,406 sqft
15726 Frisian Ln is a 4 beds, 4 baths, 2,406 sqft townhouse home for sale at $399,995 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,800/mo and returns -$252/mo a month at a 5.9% 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
- $2,800/mo
- Monthly cash flow
- -$252/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.8%
- Max offer
- $302,500
Offer ≤ $302,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading