For saleCondo
$139,000
2495 Canabury Dr Apt 334
Little Canada MN 55117
3 beds, 2 baths, 1,382 sqft
2495 Canabury Dr Apt 334 is a 3 beds, 2 baths, 1,382 sqft condo home for sale at $139,000 in Little Canada MN 55117. At 20% down it rents for an estimated $1,900/mo and returns $181/mo a month at a 8.2% 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
- $1,900/mo
- Monthly cash flow
- $181/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.8%
- Max offer
- $138,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading