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 $2,000/mo and returns $366/mo a month at a 8.7% 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
- $366/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.7%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.