For saleCondo
$175,000
4342 Buckingham Ct Unit 1605
Vadnais Heights MN 55127
2 beds, 1 bath, 960 sqft
4342 Buckingham Ct Unit 1605 is a 2 beds, 1 bath, 960 sqft condo home for sale at $175,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,900/mo and returns $386/mo a month at a 9.2% 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
- $1,900/mo
- Monthly cash flow
- $386/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.2%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.