For saleTownhouse
$320,000
620 Liberty Way
Vadnais Heights MN 55127
2 beds, 2 baths, 1,471 sqft
620 Liberty Way is a 2 beds, 2 baths, 1,471 sqft townhouse home for sale at $320,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns -$453/mo a month at a 5.0% 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
- $2,000/mo
- Monthly cash flow
- -$453/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $211,000
Offer ≤ $211,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading