For saleSingle family
$739,900
15369 Eagle Bay Way
Apple Valley MN 55124
5 beds, 4 baths, 3,920 sqft
15369 Eagle Bay Way is a 5 beds, 4 baths, 3,920 sqft single family home for sale at $739,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $3,475/mo and returns -$1,807/mo a month at a 3.7% 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
- $3,475/mo
- Monthly cash flow
- -$1,807/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.7%
- Max offer
- $412,000
Offer ≤ $412,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading