For saleTownhouse
$219,900
14973 Mustang Path Unit 1604
Savage MN 55378
2 beds, 2.5 baths, 1,408 sqft
14973 Mustang Path Unit 1604 is a 2 beds, 2.5 baths, 1,408 sqft townhouse home for sale at $219,900 in Savage MN 55378. At 20% down it rents for an estimated $1,950/mo and returns $22/mo a month at a 6.8% 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
- $1,950/mo
- Monthly cash flow
- $22/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.6%
- Max offer
- $186,000
Offer ≤ $186,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading