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 $2,700/mo and returns $174/mo a month at a 7.3% 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
- $2,700/mo
- Monthly cash flow
- $174/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $288,000
Offer ≤ $288,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading