For saleCondo
$164,900
975 Heritage Ct E Unit 206
Vadnais Heights MN 55127
2 beds, 1 bath, 886 sqft
975 Heritage Ct E Unit 206 is a 2 beds, 1 bath, 886 sqft condo home for sale at $164,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,975/mo and returns $527/mo a month at a 10.4% 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
- $1,975/mo
- Monthly cash flow
- $527/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 19.2%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.