For saleTownhouse
$274,900
7732 157th St W
Apple Valley MN 55124
3 beds, 2.5 baths, 1,433 sqft
7732 157th St W is a 3 beds, 2.5 baths, 1,433 sqft townhouse home for sale at $274,900 in Apple Valley MN 55124. At 20% down it rents for an estimated $2,400/mo and returns $182/mo a month at a 7.5% 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
- $2,400/mo
- Monthly cash flow
- $182/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $251,500
Offer ≤ $251,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading