For saleSingle family
$375,000
829 McIntosh Dr
Apple Valley MN 55124
4 beds, 2 baths, 2,387 sqft
829 McIntosh Dr is a 4 beds, 2 baths, 2,387 sqft single family home for sale at $375,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,850/mo and returns $173/mo a month at a 7.2% 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
- $173/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.8%
- Max offer
- $336,500
Offer ≤ $336,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading