For saleCondo
$110,000
1204 Harmon Pl Apt 10
Minneapolis MN 55403
1 bed, 1 bath, 645 sqft
1204 Harmon Pl Apt 10 is a 1 bed, 1 bath, 645 sqft condo home for sale at $110,000 in Minneapolis MN 55403. At 20% down it rents for an estimated $1,400/mo and returns $37/mo a month at a 6.9% 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
- $1,400/mo
- Monthly cash flow
- $37/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $96,000
Offer ≤ $96,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.