For saleSingle family
$554,900
15652 Eddy Creek Way
Apple Valley MN 55124
4 beds, 3.5 baths, 3,305 sqft
15652 Eddy Creek Way is a 4 beds, 3.5 baths, 3,305 sqft single family home for sale at $554,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $3,125/mo and returns -$836/mo a month at a 4.9% 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
- $3,125/mo
- Monthly cash flow
- -$836/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $370,000
Offer ≤ $370,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading