For saleTownhouse
$445,000
1698 Alphon Dr
Victoria MN 55386
4 beds, 3 baths, 2,780 sqft
1698 Alphon Dr is a 4 beds, 3 baths, 2,780 sqft townhouse home for sale at $445,000 in Victoria MN 55386. At 20% down it rents for an estimated $2,850/mo and returns -$509/mo a month at a 5.3% 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
- $2,850/mo
- Monthly cash flow
- -$509/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.9%
- Max offer
- $308,000
Offer ≤ $308,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading