For saleTownhouse
$205,000
15537 Foghorn Ln Unit 45
Apple Valley MN 55124
2 beds, 1.5 baths, 940 sqft
15537 Foghorn Ln Unit 45 is a 2 beds, 1.5 baths, 940 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 $165/mo a month at a 7.6% 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
- $165/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $191,500
Offer ≤ $191,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading