For saleTownhouse
$299,900
4250 Thornhill Ln
Vadnais Heights MN 55127
3 beds, 2 baths, 1,600 sqft
4250 Thornhill Ln is a 3 beds, 2 baths, 1,600 sqft townhouse home for sale at $299,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,250/mo and returns $104/mo a month at a 6.9% 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
- $2,250/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $262,500
Offer ≤ $262,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.