For saleCondo
$165,000
742 County Road F W Apt B
Shoreview MN 55126
2 beds, 1 bath, 935 sqft
742 County Road F W Apt B is a 2 beds, 1 bath, 935 sqft condo home for sale at $165,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,900/mo and returns $277/mo a month at a 8.7% 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
- $1,900/mo
- Monthly cash flow
- $277/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading