For saleTownhouse
$549,000
4166 Thornhill Ln
Vadnais Heights MN 55127
3 beds, 3 baths, 2,652 sqft
4166 Thornhill Ln is a 3 beds, 3 baths, 2,652 sqft townhouse home for sale at $549,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,450/mo and returns -$1,513/mo a month at a 3.4% 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
- $2,450/mo
- Monthly cash flow
- -$1,513/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.5%
- Max offer
- $270,500
Offer ≤ $270,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading