For saleTownhouse
$319,500
15747 Fremont Way
Apple Valley MN 55124
4 beds, 4 baths, 2,476 sqft
15747 Fremont Way is a 4 beds, 4 baths, 2,476 sqft townhouse home for sale at $319,500 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,950/mo and returns $464/mo a month at a 8.3% 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
- $2,950/mo
- Monthly cash flow
- $464/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.7%
- Max offer
- $319,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.