For saleTownhouse
$250,000
3794 Conroy Trl
Inver Grove Heights MN 55076
4 beds, 2 baths, 1,649 sqft
3794 Conroy Trl is a 4 beds, 2 baths, 1,649 sqft townhouse home for sale at $250,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $3,075/mo and returns $1,116/mo a month at a 12.0% 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
- $3,075/mo
- Monthly cash flow
- $1,116/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 26.8%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading