For saleCondo
$130,000
3421 Kent St Apt 601
Shoreview MN 55126
2 beds, 2 baths, 966 sqft
3421 Kent St Apt 601 is a 2 beds, 2 baths, 966 sqft condo home for sale at $130,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,825/mo and returns $401/mo a month at a 10.4% 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
- $401/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.5%
- Max offer
- $130,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading