For saleCondo
$125,000
15 S 1st St Unit A809
Minneapolis MN 55401
1 bed, 1 bath, 715 sqft
15 S 1st St Unit A809 is a 1 bed, 1 bath, 715 sqft condo home for sale at $125,000 in Minneapolis MN 55401. At 20% down it rents for an estimated $1,825/mo and returns $272/mo a month at a 9.3% 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
- $1,825/mo
- Monthly cash flow
- $272/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.1%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading