For saleTownhouse
$673,900
4139 Isaac Ct
Vadnais Heights MN 55127
3 beds, 4 baths, 3,058 sqft
4139 Isaac Ct is a 3 beds, 4 baths, 3,058 sqft townhouse home for sale at $673,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,450/mo and returns -$2,335/mo a month at a 2.5% 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
- $2,450/mo
- Monthly cash flow
- -$2,335/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.8%
- Max offer
- $273,000
Offer ≤ $273,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading