For saleCondo
$30,000
7182 72nd Ln N Apt 221
Crystal MN 55428
1 bed, 1 bath, 734 sqft
7182 72nd Ln N Apt 221 is a 1 bed, 1 bath, 734 sqft condo home for sale at $30,000 in Crystal MN 55428. At 20% down it rents for an estimated $1,225/mo and returns $457/mo a month at a 24.9% 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
- $1,225/mo
- Monthly cash flow
- $457/mo
- Cap rate
- 24.9%
- Cash-on-cash
- 91.3%
- Max offer
- $30,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading