For saleCondo
$119,000
10511 Cedar Lake Rd Apt 205
Hopkins MN 55305
1 bed, 1 bath, 840 sqft
10511 Cedar Lake Rd Apt 205 is a 1 bed, 1 bath, 840 sqft condo home for sale at $119,000 in Hopkins MN 55305. At 20% down it rents for an estimated $1,500/mo and returns $309/mo a month at a 9.6% 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
- $1,500/mo
- Monthly cash flow
- $309/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 15.6%
- Max offer
- $119,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.