For saleCondo
$174,900
14847 Endicott Way Apt 107
Apple Valley MN 55124
2 beds, 1 bath, 856 sqft
14847 Endicott Way Apt 107 is a 2 beds, 1 bath, 856 sqft condo home for sale at $174,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,925/mo and returns $327/mo a month at a 8.9% 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
- $1,925/mo
- Monthly cash flow
- $327/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.2%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading