For saleTownhouse
$299,927
7808 Madelyn Creek Dr
Victoria MN 55386
3 beds, 2 baths, 1,606 sqft
7808 Madelyn Creek Dr is a 3 beds, 2 baths, 1,606 sqft townhouse home for sale at $299,927 in Victoria MN 55386. At 20% down it rents for an estimated $2,550/mo and returns $214/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
- $2,550/mo
- Monthly cash flow
- $214/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $276,500
Offer ≤ $276,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading