For saleCondo
$129,900
14630 Garrett Ave Apt 611
Apple Valley MN 55124
1 bed, 1 bath, 770 sqft
14630 Garrett Ave Apt 611 is a 1 bed, 1 bath, 770 sqft condo home for sale at $129,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,625/mo and returns $353/mo a month at a 9.9% 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
- $1,625/mo
- Monthly cash flow
- $353/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.3%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading