For saleTownhouse
$212,000
2502 Unity Ave N
Golden Valley MN 55422
3 beds, 2.5 baths, 1,229 sqft
2502 Unity Ave N is a 3 beds, 2.5 baths, 1,229 sqft townhouse home for sale at $212,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $2,000/mo and returns $134/mo a month at a 7.4% 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
- $2,000/mo
- Monthly cash flow
- $134/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $193,500
Offer ≤ $193,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading