For saleTownhouse
$270,000
4297 Evergreen Dr
Vadnais Heights MN 55127
3 beds, 2 baths, 2,088 sqft
4297 Evergreen Dr is a 3 beds, 2 baths, 2,088 sqft townhouse home for sale at $270,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,250/mo and returns $185/mo a month at a 7.3% 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
- $2,250/mo
- Monthly cash flow
- $185/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $247,500
Offer ≤ $247,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.