For saleSingle family
$92,900
169 Skyline Dr Unit 242
Vadnais Heights MN 55127
2 beds, 2 baths, 960 sqft
169 Skyline Dr Unit 242 is a 2 beds, 2 baths, 960 sqft single family home for sale at $92,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $1,337/mo a month at a 23.9% 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
- $1,337/mo
- Cap rate
- 23.9%
- Cash-on-cash
- 86.3%
- Max offer
- $92,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading