For saleSingle family
$645,000
429 Collova Dr
Vadnais Heights MN 55127
4 beds, 3.5 baths, 2,811 sqft
429 Collova Dr is a 4 beds, 3.5 baths, 2,811 sqft single family home for sale at $645,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$1,529/mo a month at a 3.8% 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
- $3,075/mo
- Monthly cash flow
- -$1,529/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $364,500
Offer ≤ $364,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading