For saleCondo
$125,000
2616 Harriet Ave Apt 105
Minneapolis MN 55408
2 beds, 1 bath, 800 sqft
2616 Harriet Ave Apt 105 is a 2 beds, 1 bath, 800 sqft condo home for sale at $125,000 in Minneapolis MN 55408. At 20% down it rents for an estimated $1,500/mo and returns $331/mo a month at a 9.7% 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
- $1,500/mo
- Monthly cash flow
- $331/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.9%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.