For saleCondo
$300,000
9 W Franklin Ave Apt 315
Minneapolis MN 55404
2 beds, 2 baths, 1,450 sqft
9 W Franklin Ave Apt 315 is a 2 beds, 2 baths, 1,450 sqft condo home for sale at $300,000 in Minneapolis MN 55404. At 20% down it rents for an estimated $1,500/mo and returns -$955/mo a month at a 2.8% 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
- $1,500/mo
- Monthly cash flow
- -$955/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.1%
- Max offer
- $132,000
Offer ≤ $132,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading