For saleSingle family
$515,000
6567 133rd St W
Apple Valley MN 55124
6 beds, 3 baths, 2,296 sqft
6567 133rd St W is a 6 beds, 3 baths, 2,296 sqft single family home for sale at $515,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,525/mo and returns -$1,151/mo a month at a 4.0% 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
- $2,525/mo
- Monthly cash flow
- -$1,151/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $299,000
Offer ≤ $299,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading