For saleTownhouse
$340,000
1382 Arden View Dr
Arden Hills MN 55112
3 beds, 3 baths, 2,132 sqft
1382 Arden View Dr is a 3 beds, 3 baths, 2,132 sqft townhouse home for sale at $340,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $2,175/mo and returns -$509/mo a month at a 4.9% 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
- $2,175/mo
- Monthly cash flow
- -$509/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $220,500
Offer ≤ $220,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading