For saleCondo
$99,500
2301 Unity Ave N
Golden Valley MN 55422
1 bed, 1 bath, 660 sqft
2301 Unity Ave N is a 1 bed, 1 bath, 660 sqft condo home for sale at $99,500 in Golden Valley MN 55422. At 20% down it rents for an estimated $1,325/mo and returns $209/mo a month at a 9.2% 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
- $1,325/mo
- Monthly cash flow
- $209/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.6%
- Max offer
- $99,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading