For saleCondo
$125,000
14835 Endicott Way Apt 117
Apple Valley MN 55124
1 bed, 1 bath, 774 sqft
14835 Endicott Way Apt 117 is a 1 bed, 1 bath, 774 sqft condo home for sale at $125,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,675/mo and returns $445/mo a month at a 10.9% 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
- $1,675/mo
- Monthly cash flow
- $445/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.4%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading