For saleCondo
$139,000
1150 Dellwood St S Apt 306
Cambridge MN 55008
2 beds, 1 bath, 815 sqft
1150 Dellwood St S Apt 306 is a 2 beds, 1 bath, 815 sqft condo home for sale at $139,000 in Cambridge MN 55008. At 20% down it rents for an estimated $1,500/mo and returns $125/mo a month at a 7.6% 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
- $1,500/mo
- Monthly cash flow
- $125/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $131,000
Offer ≤ $131,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.