For saleTownhouse
$275,000
1289 County Road D Cir E Unit A
Vadnais Heights MN 55109
3 beds, 2.5 baths, 1,772 sqft
1289 County Road D Cir E Unit A is a 3 beds, 2.5 baths, 1,772 sqft townhouse home for sale at $275,000 in Vadnais Heights MN 55109. At 20% down it rents for an estimated $2,800/mo and returns $525/mo a month at a 9.0% 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
- $2,800/mo
- Monthly cash flow
- $525/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.5%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading