For saleTownhouse
$279,900
7780 Glenda Ct
Apple Valley MN 55124
2 beds, 2 baths, 1,528 sqft
7780 Glenda Ct is a 2 beds, 2 baths, 1,528 sqft townhouse home for sale at $279,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,850/mo and returns -$449/mo a month at a 4.7% 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
- $1,850/mo
- Monthly cash flow
- -$449/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.6%
- Max offer
- $178,000
Offer ≤ $178,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading