For saleTownhouse
$239,000
3750 Conroy Trl E
Inver Grove Heights MN 55076
4 beds, 2 baths, 1,680 sqft
3750 Conroy Trl E is a 4 beds, 2 baths, 1,680 sqft townhouse home for sale at $239,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $3,075/mo and returns $1,189/mo a month at a 12.6% 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
- $3,075/mo
- Monthly cash flow
- $1,189/mo
- Cap rate
- 12.6%
- Cash-on-cash
- 29.9%
- Max offer
- $239,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading