For saleSingle family
$109,900
184 Star Cir Unit 120
Vadnais Heights MN 55127
3 beds, 2 baths
184 Star Cir Unit 120 is a 3 beds, 2 baths single family home for sale at $109,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $1,229/mo a month at a 19.9% 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
- $2,000/mo
- Monthly cash flow
- $1,229/mo
- Cap rate
- 19.9%
- Cash-on-cash
- 67.1%
- Max offer
- $109,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.