For saleCondo
$122,000
7759 142nd St W Apt 306
Apple Valley MN 55124
1 bed, 1 bath, 783 sqft
7759 142nd St W Apt 306 is a 1 bed, 1 bath, 783 sqft condo home for sale at $122,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,625/mo and returns $383/mo a month at a 10.4% 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
- $1,625/mo
- Monthly cash flow
- $383/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.8%
- Max offer
- $122,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading