For saleCondo
$124,900
130 Demont Ave E Apt 151
Little Canada MN 55117
2 beds, 2 baths, 986 sqft
130 Demont Ave E Apt 151 is a 2 beds, 2 baths, 986 sqft condo home for sale at $124,900 in Little Canada MN 55117. At 20% down it rents for an estimated $1,275/mo and returns -$93/mo a month at a 5.8% 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
- $1,275/mo
- Monthly cash flow
- -$93/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.5%
- Max offer
- $92,500
Offer ≤ $92,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading