For saleCondo
$140,000
10451 Greenbrier Rd Apt 318
Minnetonka MN 55305
1 bed, 1 bath, 778 sqft
10451 Greenbrier Rd Apt 318 is a 1 bed, 1 bath, 778 sqft condo home for sale at $140,000 in Minnetonka MN 55305. At 20% down it rents for an estimated $1,500/mo and returns $97/mo a month at a 7.3% 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
- $97/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.2%
- Max offer
- $128,500
Offer ≤ $128,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.