For saleSingle family
$484,900
8906 138th Street Ct
Apple Valley MN 55124
4 beds, 2.5 baths, 3,366 sqft
8906 138th Street Ct is a 4 beds, 2.5 baths, 3,366 sqft single family home for sale at $484,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,800/mo and returns -$1,662/mo a month at a 2.6% 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
- $1,800/mo
- Monthly cash flow
- -$1,662/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.6%
- Max offer
- $214,000
Offer ≤ $214,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading