For saleSingle family
$549,000
12628 Dutch Ct
Apple Valley MN 55124
4 beds, 3 baths, 2,848 sqft
12628 Dutch Ct is a 4 beds, 3 baths, 2,848 sqft single family home for sale at $549,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,125/mo and returns -$1,794/mo a month at a 2.7% 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
- $2,125/mo
- Monthly cash flow
- -$1,794/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.6%
- Max offer
- $252,500
Offer ≤ $252,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading