For saleSingle family
$685,000
4692 159th St W
Apple Valley MN 55124
5 beds, 3.5 baths, 4,229 sqft
4692 159th St W is a 5 beds, 3.5 baths, 4,229 sqft single family home for sale at $685,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $3,475/mo and returns -$1,415/mo a month at a 4.2% 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
- $3,475/mo
- Monthly cash flow
- -$1,415/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $411,500
Offer ≤ $411,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading