For saleCondo
$105,000
807 11th Ave S Apt 6
Hopkins MN 55343
1 bed, 1 bath, 596 sqft
807 11th Ave S Apt 6 is a 1 bed, 1 bath, 596 sqft condo home for sale at $105,000 in Hopkins MN 55343. At 20% down it rents for an estimated $1,275/mo and returns $141/mo a month at a 8.3% 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
- $141/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $105,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading