For saleCondo
$239,900
3049 Lake Shore Dr Unit A
Minneapolis MN 55416
2 beds, 1 bath, 840 sqft
3049 Lake Shore Dr Unit A is a 2 beds, 1 bath, 840 sqft condo home for sale at $239,900 in Minneapolis MN 55416. At 20% down it rents for an estimated $2,325/mo and returns $137/mo a month at a 7.4% 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
- $2,325/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.4%
- Max offer
- $217,000
Offer ≤ $217,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading