For saleCondo
$192,500
14843 Endicott Way Apt 209
Apple Valley MN 55124
2 beds, 1 bath, 867 sqft
14843 Endicott Way Apt 209 is a 2 beds, 1 bath, 867 sqft condo home for sale at $192,500 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,850/mo and returns $141/mo a month at a 7.4% 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
- $141/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $177,500
Offer ≤ $177,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.