For saleTownhouse
$189,900
975 Pond View Ct
Vadnais Heights MN 55127
2 beds, 1 bath, 1,008 sqft
975 Pond View Ct is a 2 beds, 1 bath, 1,008 sqft townhouse home for sale at $189,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,900/mo and returns $331/mo a month at a 8.8% 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
- $1,900/mo
- Monthly cash flow
- $331/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading