For saleTownhouse
$230,000
15827 Fleet Trl
Apple Valley MN 55124
2 beds, 1.5 baths, 1,260 sqft
15827 Fleet Trl is a 2 beds, 1.5 baths, 1,260 sqft townhouse home for sale at $230,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,000/mo and returns $156/mo a month at a 7.3% 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
- $2,000/mo
- Monthly cash flow
- $156/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $211,000
Offer ≤ $211,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.