For saleCondo
$100,000
3461 Kent St Apt 1207
Shoreview MN 55126
1 bed, 1 bath, 668 sqft
3461 Kent St Apt 1207 is a 1 bed, 1 bath, 668 sqft condo home for sale at $100,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,375/mo and returns $163/mo a month at a 8.6% 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
- $1,375/mo
- Monthly cash flow
- $163/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.8%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading