For saleSingle family
$292,500
495 Vadnais Rd
Vadnais Heights MN 55127
4 beds, 2 baths, 1,886 sqft
495 Vadnais Rd is a 4 beds, 2 baths, 1,886 sqft single family home for sale at $292,500 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,850/mo and returns $762/mo a month at a 9.8% 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
- $2,850/mo
- Monthly cash flow
- $762/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.6%
- Max offer
- $292,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading