For saleTownhouse
$325,000
15742 Frisian Ln
Apple Valley MN 55124
4 beds, 3.5 baths, 2,034 sqft
15742 Frisian Ln is a 4 beds, 3.5 baths, 2,034 sqft townhouse home for sale at $325,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,950/mo and returns $470/mo a month at a 8.3% 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
- $2,950/mo
- Monthly cash flow
- $470/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.7%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.