For saleTownhouse
$205,000
15548 Flyboat Ln
Apple Valley MN 55124
2 beds, 1.5 baths, 926 sqft
15548 Flyboat Ln is a 2 beds, 1.5 baths, 926 sqft townhouse home for sale at $205,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,850/mo and returns $191/mo a month at a 7.8% 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
- $1,850/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $194,500
Offer ≤ $194,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading