For saleTownhouse
$285,000
5232 149th St W
Apple Valley MN 55124
3 beds, 2 baths, 1,456 sqft
5232 149th St W is a 3 beds, 2 baths, 1,456 sqft townhouse home for sale at $285,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,550/mo and returns $339/mo a month at a 8.1% 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
- $2,550/mo
- Monthly cash flow
- $339/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.1%
- Max offer
- $279,500
Offer ≤ $279,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading