For saleTownhouse
$205,000
14872 Embry Path
Apple Valley MN 55124
2 beds, 1 bath, 866 sqft
14872 Embry Path is a 2 beds, 1 bath, 866 sqft townhouse home for sale at $205,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,925/mo and returns $219/mo a month at a 7.9% 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
- $1,925/mo
- Monthly cash flow
- $219/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $198,000
Offer ≤ $198,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading