For saleCondo
$177,000
14831 Endicott Way Apt 316
Apple Valley MN 55124
2 beds, 1 bath, 930 sqft
14831 Endicott Way Apt 316 is a 2 beds, 1 bath, 930 sqft condo home for sale at $177,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,925/mo and returns $314/mo a month at a 8.8% 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
- $1,925/mo
- Monthly cash flow
- $314/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $177,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading