For saleCondo
$125,000
4 Pine Tree Dr Apt 212
Arden Hills MN 55112
1 bed, 1 bath, 725 sqft
4 Pine Tree Dr Apt 212 is a 1 bed, 1 bath, 725 sqft condo home for sale at $125,000 in Arden Hills MN 55112. At 20% down it rents for an estimated $1,350/mo and returns $5/mo a month at a 6.7% 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
- $1,350/mo
- Monthly cash flow
- $5/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.2%
- Max offer
- $104,500
Offer ≤ $104,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading