For saleCondo
$144,900
3522 Harriet Ave Apt 106
Minneapolis MN 55408
2 beds, 1 bath, 778 sqft
3522 Harriet Ave Apt 106 is a 2 beds, 1 bath, 778 sqft condo home for sale at $144,900 in Minneapolis MN 55408. At 20% down it rents for an estimated $1,450/mo and returns $79/mo a month at a 7.2% 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
- $1,450/mo
- Monthly cash flow
- $79/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $130,000
Offer ≤ $130,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.