For saleTownhouse
$275,000
14700 Embry Path
Apple Valley MN 55124
3 beds, 2 baths, 1,465 sqft
14700 Embry Path is a 3 beds, 2 baths, 1,465 sqft townhouse home for sale at $275,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,550/mo and returns $368/mo a month at a 8.3% 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
- $2,550/mo
- Monthly cash flow
- $368/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading