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 $2,300/mo and returns $112/mo a month at a 7.0% 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
- $2,300/mo
- Monthly cash flow
- $112/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.4%
- Max offer
- $246,000
Offer ≤ $246,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.