For saleSingle family
$370,000
893 Whitney Dr
Apple Valley MN 55124
5 beds, 2 baths, 1,913 sqft
893 Whitney Dr is a 5 beds, 2 baths, 1,913 sqft single family home for sale at $370,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $3,200/mo and returns $559/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
- $3,200/mo
- Monthly cash flow
- $559/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $370,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading