For saleSingle family
$364,900
168 Linden Cir
Apple Valley MN 55124
5 beds, 2 baths, 1,742 sqft
168 Linden Cir is a 5 beds, 2 baths, 1,742 sqft single family home for sale at $364,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,725/mo and returns $166/mo a month at a 7.1% 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
- $2,725/mo
- Monthly cash flow
- $166/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $326,500
Offer ≤ $326,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.