For saleTownhouse
$259,900
1442 Arden View Dr
Arden Hills MN 55112
2 beds, 2 baths, 1,460 sqft
1442 Arden View Dr is a 2 beds, 2 baths, 1,460 sqft townhouse home for sale at $259,900 in Arden Hills MN 55112. At 20% down it rents for an estimated $1,825/mo and returns -$236/mo a month at a 5.6% 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
- $1,825/mo
- Monthly cash flow
- -$236/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.5%
- Max offer
- $187,500
Offer ≤ $187,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading