For saleTownhouse
$265,000
15610 Early Bird Cir Unit 210
Apple Valley MN 55124
3 beds, 2 baths, 1,857 sqft
15610 Early Bird Cir Unit 210 is a 3 beds, 2 baths, 1,857 sqft townhouse home for sale at $265,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,800/mo and returns $665/mo a month at a 9.7% 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
- $2,800/mo
- Monthly cash flow
- $665/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.0%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading