For saleCondo
$104,900
913 Abbott St Apt 204
Albert Lea MN 56007
2 beds, 1 bath, 953 sqft
913 Abbott St Apt 204 is a 2 beds, 1 bath, 953 sqft condo home for sale at $104,900 in Albert Lea MN 56007. At 20% down it rents for an estimated $1,125/mo and returns $124/mo a month at a 8.1% 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
- $1,125/mo
- Monthly cash flow
- $124/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.1%
- Max offer
- $102,500
Offer ≤ $102,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading