For saleTownhouse
$232,500
15738 Flackwood Trl Unit 159
Apple Valley MN 55124
2 beds, 1.5 baths, 1,320 sqft
15738 Flackwood Trl Unit 159 is a 2 beds, 1.5 baths, 1,320 sqft townhouse home for sale at $232,500 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,000/mo and returns $56/mo a month at a 6.8% 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
- $2,000/mo
- Monthly cash flow
- $56/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $200,000
Offer ≤ $200,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.