Pending saleCondo
$80,000
2495 Canabury Dr Apt 333
Little Canada MN 55117
2 beds, 2 baths, 1,189 sqft
2495 Canabury Dr Apt 333 is a 2 beds, 2 baths, 1,189 sqft condo home pending sale at $80,000 in Little Canada MN 55117. At 20% down it rents for an estimated $1,275/mo and returns $226/mo a month at a 10.1% 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
- $226/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 16.9%
- Max offer
- $80,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading