For saleTownhouse
$229,900
7525 Whitney Dr
Apple Valley MN 55124
3 beds, 2 baths, 1,224 sqft
7525 Whitney Dr is a 3 beds, 2 baths, 1,224 sqft townhouse home for sale at $229,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,150/mo and returns $264/mo a month at a 8.0% 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
- $2,150/mo
- Monthly cash flow
- $264/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.9%
- Max offer
- $224,500
Offer ≤ $224,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading