For saleCondo
$182,775
3290 Greenbrier St Unit 3290C
Vadnais Heights MN 55127
2 beds, 1 bath, 959 sqft
3290 Greenbrier St Unit 3290C is a 2 beds, 1 bath, 959 sqft condo home for sale at $182,775 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $288/mo a month at a 8.6% 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
- $2,000/mo
- Monthly cash flow
- $288/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $182,775
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading