For saleCondo
$137,000
708 Old Settlers Trl Apt 2
Hopkins MN 55343
2 beds, 1 bath, 918 sqft
708 Old Settlers Trl Apt 2 is a 2 beds, 1 bath, 918 sqft condo home for sale at $137,000 in Hopkins MN 55343. At 20% down it rents for an estimated $1,450/mo and returns $108/mo a month at a 7.6% 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
- $1,450/mo
- Monthly cash flow
- $108/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $127,500
Offer ≤ $127,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading