For saleCondo
$118,000
1001 11th Ave S Apt 5
Hopkins MN 55343
1 bed, 1 bath, 750 sqft
1001 11th Ave S Apt 5 is a 1 bed, 1 bath, 750 sqft condo home for sale at $118,000 in Hopkins MN 55343. At 20% down it rents for an estimated $1,300/mo and returns $170/mo a month at a 8.3% 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
- $1,300/mo
- Monthly cash flow
- $170/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.7%
- Max offer
- $118,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.