For saleCondo
$220,000
4361 Buckingham Ct Unit 1207
Vadnais Heights MN 55127
2 beds, 2 baths, 1,350 sqft
4361 Buckingham Ct Unit 1207 is a 2 beds, 2 baths, 1,350 sqft condo home for sale at $220,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,975/mo and returns $166/mo a month at a 7.4% 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
- $166/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.5%
- Max offer
- $203,500
Offer ≤ $203,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.