For saleCondo
$127,500
921 11th Ave S Apt 5
Hopkins MN 55343
2 beds, 1 bath, 905 sqft
921 11th Ave S Apt 5 is a 2 beds, 1 bath, 905 sqft condo home for sale at $127,500 in Hopkins MN 55343. At 20% down it rents for an estimated $1,600/mo and returns $337/mo a month at a 9.7% 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
- $1,600/mo
- Monthly cash flow
- $337/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.9%
- Max offer
- $127,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.