For saleCondo
$79,900
175 County Road B2 E Unit 101A
Little Canada MN 55117
1 bath, 410 sqft
175 County Road B2 E Unit 101A is a 1 bath, 410 sqft condo home for sale at $79,900 in Little Canada MN 55117. At 20% down it rents for an estimated $800/mo and returns $34/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
- $800/mo
- Monthly cash flow
- $34/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.6%
- Max offer
- $70,500
Offer ≤ $70,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading