For saleCondo
$125,000
7632 157th St W Apt 200
Apple Valley MN 55124
1 bed, 1 bath, 701 sqft
7632 157th St W Apt 200 is a 1 bed, 1 bath, 701 sqft condo home for sale at $125,000 in Apple Valley MN 55124. At 20% down it rents for an estimated $1,625/mo and returns $352/mo a month at a 10.0% 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
- $1,625/mo
- Monthly cash flow
- $352/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.9%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading