For saleCondo
$189,900
6165 Chasewood Pkwy Apt 1
Hopkins MN 55343
2 beds, 2 baths, 1,096 sqft
6165 Chasewood Pkwy Apt 1 is a 2 beds, 2 baths, 1,096 sqft condo home for sale at $189,900 in Hopkins MN 55343. At 20% down it rents for an estimated $1,875/mo and returns $110/mo a month at a 7.2% 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
- $1,875/mo
- Monthly cash flow
- $110/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.5%
- Max offer
- $171,500
Offer ≤ $171,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.