For saleCondo
$205,000
997 Heritage Ct E
Vadnais Heights MN 55127
2 beds, 1 bath, 960 sqft
997 Heritage Ct E is a 2 beds, 1 bath, 960 sqft condo home for sale at $205,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,900/mo and returns $164/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
- $164/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $191,000
Offer ≤ $191,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading