For saleCondo
$125,000
410 Groveland Ave Apt 305
Minneapolis MN 55403
2 beds, 1 bath, 932 sqft
410 Groveland Ave Apt 305 is a 2 beds, 1 bath, 932 sqft condo home for sale at $125,000 in Minneapolis MN 55403. At 20% down it rents for an estimated $1,500/mo and returns -$426/mo a month at a 2.6% 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
- -$426/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.5%
- Max offer
- $51,500
Offer ≤ $51,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading