For saleCondo
$165,000
5410 Three Points Blvd Apt 425
Mound MN 55364
2 beds, 1 bath, 978 sqft
5410 Three Points Blvd Apt 425 is a 2 beds, 1 bath, 978 sqft condo home for sale at $165,000 in Mound MN 55364. At 20% down it rents for an estimated $1,600/mo and returns -$241/mo a month at a 4.9% 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
- $1,600/mo
- Monthly cash flow
- -$241/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.8%
- Max offer
- $107,500
Offer ≤ $107,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading