For saleCondo
$85,000
2218 Nicollet Ave Apt 1
Minneapolis MN 55404
1 bed, 1 bath, 474 sqft
2218 Nicollet Ave Apt 1 is a 1 bed, 1 bath, 474 sqft condo home for sale at $85,000 in Minneapolis MN 55404. At 20% down it rents for an estimated $1,300/mo and returns $365/mo a month at a 11.7% 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
- $1,300/mo
- Monthly cash flow
- $365/mo
- Cap rate
- 11.7%
- Cash-on-cash
- 25.8%
- Max offer
- $85,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.