For saleCondo
$175,000
760 County Road F W Unit 702
Shoreview MN 55126
2 beds, 1 bath, 935 sqft
760 County Road F W Unit 702 is a 2 beds, 1 bath, 935 sqft condo home for sale at $175,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,900/mo and returns $215/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
- $1,900/mo
- Monthly cash flow
- $215/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.4%
- Max offer
- $172,500
Offer ≤ $172,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading