For saleTownhouse
$240,000
4222 Bridgewood Ter
Vadnais Heights MN 55127
2 beds, 2 baths, 1,400 sqft
4222 Bridgewood Ter is a 2 beds, 2 baths, 1,400 sqft townhouse home for sale at $240,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,200/mo and returns $407/mo a month at a 8.7% 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
- $2,200/mo
- Monthly cash flow
- $407/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.2%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading