For saleCondo
$150,000
2601 Kenzie Ter Apt 315
Saint Anthony MN 55418
2 beds, 2 baths, 1,136 sqft
2601 Kenzie Ter Apt 315 is a 2 beds, 2 baths, 1,136 sqft condo home for sale at $150,000 in Saint Anthony MN 55418. At 20% down it rents for an estimated $1,500/mo and returns -$276/mo a month at a 4.5% 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
- -$276/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $91,000
Offer ≤ $91,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading