For saleTownhouse
$259,900
13573 Everton Ave
Apple Valley MN 55124
3 beds, 2 baths, 1,660 sqft
13573 Everton Ave is a 3 beds, 2 baths, 1,660 sqft townhouse home for sale at $259,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,325/mo and returns $265/mo a month at a 7.9% 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
- $2,325/mo
- Monthly cash flow
- $265/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $249,500
Offer ≤ $249,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading