For saleCondo
$99,900
10113 W 34th St Apt 105
Hopkins MN 55305
1 bed, 1 bath, 750 sqft
10113 W 34th St Apt 105 is a 1 bed, 1 bath, 750 sqft condo home for sale at $99,900 in Hopkins MN 55305. At 20% down it rents for an estimated $1,375/mo and returns $152/mo a month at a 8.3% 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
- $1,375/mo
- Monthly cash flow
- $152/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 9.1%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.