For saleSingle family
$107,900
137 Skyline Dr Unit 226
Vadnais Heights MN 55127
3 beds, 2 baths, 1,056 sqft
137 Skyline Dr Unit 226 is a 3 beds, 2 baths, 1,056 sqft single family home for sale at $107,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $1,243/mo a month at a 20.3% 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
- $1,243/mo
- Cap rate
- 20.3%
- Cash-on-cash
- 69.1%
- Max offer
- $107,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.