For saleTownhouse
$250,000
223 Primrose Ct
Vadnais Heights MN 55127
2 beds, 2 baths, 1,337 sqft
223 Primrose Ct is a 2 beds, 2 baths, 1,337 sqft townhouse home for sale at $250,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,200/mo and returns $171/mo a month at a 7.5% 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
- $2,200/mo
- Monthly cash flow
- $171/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $229,500
Offer ≤ $229,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading