For saleCondo
$142,000
3914 Foss Rd Apt 101
Saint Anthony MN 55421
2 beds, 1 bath, 918 sqft
3914 Foss Rd Apt 101 is a 2 beds, 1 bath, 918 sqft condo home for sale at $142,000 in Saint Anthony MN 55421. At 20% down it rents for an estimated $1,500/mo and returns $35/mo a month at a 7.0% 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
- $1,500/mo
- Monthly cash flow
- $35/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.5%
- Max offer
- $122,500
Offer ≤ $122,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading