For saleTownhouse
$259,990
8841 Brunswick Path
Inver Grove Heights MN 55076
4 beds, 3 baths, 2,000 sqft
8841 Brunswick Path is a 4 beds, 3 baths, 2,000 sqft townhouse home for sale at $259,990 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,800/mo and returns $688/mo a month at a 9.8% 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
- $2,800/mo
- Monthly cash flow
- $688/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.9%
- Max offer
- $259,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading