For saleSingle family
$379,900
1083 Whitney Dr
Apple Valley MN 55124
4 beds, 2 baths, 1,622 sqft
1083 Whitney Dr is a 4 beds, 2 baths, 1,622 sqft single family home for sale at $379,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,850/mo and returns $186/mo a month at a 7.1% 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
- $2,850/mo
- Monthly cash flow
- $186/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $341,500
Offer ≤ $341,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.