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 $1,850/mo and returns $175/mo a month at a 7.6% 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
- $175/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.5%
- Max offer
- $180,000
Offer ≤ $180,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.