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 $2,450/mo and returns $267/mo a month at a 7.7% 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
- $2,450/mo
- Monthly cash flow
- $267/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $283,000
Offer ≤ $283,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading