For saleCondo
$169,900
7675 142nd St W Apt 109
Apple Valley MN 55124
3 beds, 2 baths, 1,263 sqft
7675 142nd St W Apt 109 is a 3 beds, 2 baths, 1,263 sqft condo home for sale at $169,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,075/mo and returns $282/mo a month at a 8.7% 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
- $2,075/mo
- Monthly cash flow
- $282/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.0%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading