For saleCondo
$154,950
2601 Kenzie Ter Apt 429
Saint Anthony MN 55418
2 beds, 2 baths, 1,107 sqft
2601 Kenzie Ter Apt 429 is a 2 beds, 2 baths, 1,107 sqft condo home for sale at $154,950 in Saint Anthony MN 55418. At 20% down it rents for an estimated $1,500/mo and returns -$315/mo a month at a 4.2% 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
- $1,500/mo
- Monthly cash flow
- -$315/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.2%
- Max offer
- $90,000
Offer ≤ $90,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading