For saleCondo
$159,900
4845 W 123rd St Apt 201
Savage MN 55378
2 beds, 2 baths, 999 sqft
4845 W 123rd St Apt 201 is a 2 beds, 2 baths, 999 sqft condo home for sale at $159,900 in Savage MN 55378. At 20% down it rents for an estimated $1,850/mo and returns $324/mo a month at a 8.9% 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
- $1,850/mo
- Monthly cash flow
- $324/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 12.2%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.