For saleTownhouse
$279,000
102 Primrose Ct
Vadnais Heights MN 55127
3 beds, 2.5 baths, 1,650 sqft
102 Primrose Ct is a 3 beds, 2.5 baths, 1,650 sqft townhouse home for sale at $279,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,450/mo and returns $227/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
- $2,450/mo
- Monthly cash flow
- $227/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $261,000
Offer ≤ $261,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading