For saleSingle family
$640,000
13101 Heritage Way
Apple Valley MN 55124
5 beds, 5 baths, 3,527 sqft
13101 Heritage Way is a 5 beds, 5 baths, 3,527 sqft single family home for sale at $640,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,000/mo and returns -$2,569/mo a month at a 1.8% 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
- $2,000/mo
- Monthly cash flow
- -$2,569/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.1%
- Max offer
- $238,500
Offer ≤ $238,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading