For saleCondo
$175,000
4045 Hodgson Rd Apt 312
Shoreview MN 55126
2 beds, 2 baths, 1,327 sqft
4045 Hodgson Rd Apt 312 is a 2 beds, 2 baths, 1,327 sqft condo home for sale at $175,000 in Shoreview MN 55126. At 20% down it rents for an estimated $2,025/mo and returns $238/mo a month at a 8.1% 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
- $2,025/mo
- Monthly cash flow
- $238/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 8.2%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.