For saleTownhouse
$275,000
4235 Bridgewood Ter
Vadnais Heights MN 55127
3 beds, 2 baths, 1,394 sqft
4235 Bridgewood Ter is a 3 beds, 2 baths, 1,394 sqft townhouse home for sale at $275,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,250/mo and returns $152/mo a month at a 7.2% 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
- $2,250/mo
- Monthly cash flow
- $152/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $247,500
Offer ≤ $247,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.