For saleCondo
$162,500
132 Demont Ave E Apt 238
Little Canada MN 55117
2 beds, 2 baths
132 Demont Ave E Apt 238 is a 2 beds, 2 baths condo home for sale at $162,500 in Little Canada MN 55117. At 20% down it rents for an estimated $1,275/mo and returns -$345/mo a month at a 4.1% 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
- $1,275/mo
- Monthly cash flow
- -$345/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.7%
- Max offer
- $92,500
Offer ≤ $92,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading