For saleTownhouse
$285,000
1386 Arden View Dr
Arden Hills MN 55112
4 beds, 2 baths, 1,803 sqft
1386 Arden View Dr is a 4 beds, 2 baths, 1,803 sqft townhouse home for sale at $285,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,675/mo and returns $446/mo a month at a 8.5% 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
- $2,675/mo
- Monthly cash flow
- $446/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.4%
- Max offer
- $285,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading