For saleTownhouse
$290,000
8796 Brunswick Path Unit 2401
Inver Grove Heights MN 55076
3 beds, 2 baths, 1,874 sqft
8796 Brunswick Path Unit 2401 is a 3 beds, 2 baths, 1,874 sqft townhouse home for sale at $290,000 in Inver Grove Heights MN 55076. At 20% down it rents for an estimated $2,150/mo and returns -$162/mo a month at a 6.0% 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
- $2,150/mo
- Monthly cash flow
- -$162/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.4%
- Max offer
- $221,500
Offer ≤ $221,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading