For saleTownhouse
$222,000
6292 158th St W Unit 66
Apple Valley MN 55124
2 beds, 1.5 baths, 1,086 sqft
6292 158th St W Unit 66 is a 2 beds, 1.5 baths, 1,086 sqft townhouse home for sale at $222,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,000/mo and returns $124/mo a month at a 7.2% 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
- $124/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $200,000
Offer ≤ $200,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.