For saleTownhouse
$254,900
15359 Foliage Ave Unit 501
Apple Valley MN 55124
3 beds, 2.5 baths, 1,648 sqft
15359 Foliage Ave Unit 501 is a 3 beds, 2.5 baths, 1,648 sqft townhouse home for sale at $254,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,225/mo and returns $254/mo a month at a 7.7% 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
- $2,225/mo
- Monthly cash flow
- $254/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $244,000
Offer ≤ $244,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.