For saleTownhouse
$269,900
4384 Arden View Ct
Arden Hills MN 55112
3 beds, 2 baths, 1,524 sqft
4384 Arden View Ct is a 3 beds, 2 baths, 1,524 sqft townhouse home for sale at $269,900 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,175/mo and returns $46/mo a month at a 6.9% 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
- $2,175/mo
- Monthly cash flow
- $46/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.0%
- Max offer
- $231,000
Offer ≤ $231,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading