For saleCondo
$189,900
14839 Endicott Way Apt 311
Apple Valley MN 55124
2 beds, 1 bath, 872 sqft
14839 Endicott Way Apt 311 is a 2 beds, 1 bath, 872 sqft condo home for sale at $189,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,925/mo and returns $226/mo a month at a 8.1% 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
- $1,925/mo
- Monthly cash flow
- $226/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $186,500
Offer ≤ $186,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading