For saleCondo
$139,900
135 Viking Dr E Apt 110
Little Canada MN 55117
1 bed, 1 bath, 1,001 sqft
135 Viking Dr E Apt 110 is a 1 bed, 1 bath, 1,001 sqft condo home for sale at $139,900 in Little Canada MN 55117. At 20% down it rents for an estimated $900/mo and returns -$569/mo a month at a 1.8% 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
- $900/mo
- Monthly cash flow
- -$569/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.4%
- Max offer
- $46,000
Offer ≤ $46,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading