For saleSingle family
$97,900
153 Skyline Dr Unit 234
Vadnais Heights MN 55127
2 beds, 1 bath
153 Skyline Dr Unit 234 is a 2 beds, 1 bath single family home for sale at $97,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $1,301/mo a month at a 22.6% 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
- $1,301/mo
- Cap rate
- 22.6%
- Cash-on-cash
- 79.7%
- Max offer
- $97,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading