For saleCondo
$179,999
121 Washington Ave S Apt 505
Minneapolis MN 55401
1 bed, 1 bath, 771 sqft
121 Washington Ave S Apt 505 is a 1 bed, 1 bath, 771 sqft condo home for sale at $179,999 in Minneapolis MN 55401. At 20% down it rents for an estimated $2,000/mo and returns $131/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
- $2,000/mo
- Monthly cash flow
- $131/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $166,000
Offer ≤ $166,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.