For saleTownhouse
$304,900
15715 Fox Cir
Apple Valley MN 55124
4 beds, 4 baths, 2,382 sqft
15715 Fox Cir is a 4 beds, 4 baths, 2,382 sqft townhouse home for sale at $304,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,700/mo and returns $315/mo a month at a 7.9% 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
- $2,700/mo
- Monthly cash flow
- $315/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $293,500
Offer ≤ $293,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading