For saleCondo
$149,900
10521 Cedar Lake Rd Apt 411
Minnetonka MN 55305
2 beds, 2 baths, 1,192 sqft
10521 Cedar Lake Rd Apt 411 is a 2 beds, 2 baths, 1,192 sqft condo home for sale at $149,900 in Minnetonka MN 55305. At 20% down it rents for an estimated $2,000/mo and returns $462/mo a month at a 10.2% 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
- $2,000/mo
- Monthly cash flow
- $462/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 18.5%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.