For saleCondo
$195,000
19 S 1st St Apt B802
Minneapolis MN 55401
2 beds, 2 baths, 1,048 sqft
19 S 1st St Apt B802 is a 2 beds, 2 baths, 1,048 sqft condo home for sale at $195,000 in Minneapolis MN 55401. At 20% down it rents for an estimated $2,200/mo and returns $208/mo a month at a 7.9% 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
- $2,200/mo
- Monthly cash flow
- $208/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $188,500
Offer ≤ $188,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading