Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Unbranded Virtual Tour
Photo
Photo
See all photos

$239,900

Sale Pending
8824 134th St W, Apple Valley, MN 55124
2 Beds
1 Bath
1,153 Square Feet
0.05 Acres Lot
Built in 1982
Sale Pending
1 Units
Checked: 8 hours ago
Updated: Jul 19, 2025 at 07:47AM

Investment Summary


Monthly Cash Flow
-$255
Cap Rate
4.4%
Cash-on-Cash Return
-5.5%
Debt Coverage Ratio
0.78
Internal Rate of Return (5 years)
-1.4%

Property Description


0.05 Acres Lot
Built in 1982
Sale Pending
1 Units

Welcome to this wondeful 2-bedroom end-unit townhome conveniently located in Apple Valley! The home has been freshly painted in neutral colors and features new carpet, modern light fixtures, and updated flooring. The kitchen has white cabinetry, stainless steel appliances, and a fun tile backsplash. The spacious living room flows from the kitchen and dining area, providing a cozy fireplace with a stone surround. Both bedrooms are generous in size with walk-in closets. Enjoy sitting on the quaint patio or in the green space behind the home. Don't miss out on this fabulous one-level home that is move-in ready!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1
  • Basement Description: None
  • Fireplace: Yes

HOA

  • Has HOA: Yes
  • Association: Westport
  • HOA Fee: $320/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 011807502110
  • Lot Size: 2178 sqft

Property Information

  • Property Type: Townhouse
  • Style: (TH) Side x Side
  • Year Built: 1982

Tax Information

  • Annual Tax: $2,154

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air

Location

  • County: Dakota

Listing Details


Listed by:
Kristin A Long
RE/MAX Advantage Plus
(612) 618-5311

Source:
FargoMoorhead Area Association of REALTORS
MLS#: 6738528
FargoMoorhead Area Association of REALTORS

Investment Summary


Monthly Cash Flow
-$255
Cap Rate
4.4%
Cash-on-Cash Return
-5.5%
Debt Coverage Ratio
0.78
Internal Rate of Return (5 years)
-1.4%

Purchase Details

Find an Agent

Purchase price:
$239,900
Amount financed:
-$191,920
Down payment:
$47,980
Closing costs:
$7,197
Rehab costs:
$0
Initial cash invested:
$55,177
Square feet:
1,153
Cost per square foot:
$208
Monthly rent per square foot:
$1.73

Financing Details

Find a Lender

Loan amount:
$191,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,135
Property tax:
$180
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,455

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$180-$2,154
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (16%)
16%-$320-$3,840
Total operating expenses: (50%)
50%-$1,000-$11,994

Cash Flow


Monthly Yearly
Net operating income:
$880 $10,560
Mortgage payments:
-$1,135 -$13,620
Cash flow:
$255 $3,060