For saleCondo
$159,000
995 Heritage Ct E Unit 303
Vadnais Heights MN 55127
2 beds, 1 bath, 886 sqft
995 Heritage Ct E Unit 303 is a 2 beds, 1 bath, 886 sqft condo home for sale at $159,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,975/mo and returns $566/mo a month at a 10.8% 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
- $1,975/mo
- Monthly cash flow
- $566/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 21.3%
- Max offer
- $159,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.