For saleSingle family
$74,900
120 Star Cir Unit 33
Vadnais Heights MN 55127
1 bed, 1 bath
120 Star Cir Unit 33 is a 1 bed, 1 bath single family home for sale at $74,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $1,675/mo and returns $1,140/mo a month at a 24.9% 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
- $1,675/mo
- Monthly cash flow
- $1,140/mo
- Cap rate
- 24.9%
- Cash-on-cash
- 91.3%
- Max offer
- $74,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading