For saleTownhouse
$198,900
1060 Pond View Ct
Vadnais Heights MN 55127
2 beds, 1 bath, 1,080 sqft
1060 Pond View Ct is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $198,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,975/mo and returns $371/mo a month at a 8.8% 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
- $1,975/mo
- Monthly cash flow
- $371/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.2%
- Max offer
- $198,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.