For saleCondo
$130,000
4371 Wilshire Blvd Unit 305
Mound MN 55364
2 beds, 1 bath, 910 sqft
4371 Wilshire Blvd Unit 305 is a 2 beds, 1 bath, 910 sqft condo home for sale at $130,000 in Mound MN 55364. At 20% down it rents for an estimated $1,600/mo and returns -$32/mo a month at a 6.4% 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
- $1,600/mo
- Monthly cash flow
- -$32/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.5%
- Max offer
- $104,500
Offer ≤ $104,500 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading