For saleCondo
$100,000
901 11th Ave S Apt 5
Hopkins MN 55343
2 beds, 1 bath, 905 sqft
901 11th Ave S Apt 5 is a 2 beds, 1 bath, 905 sqft condo home for sale at $100,000 in Hopkins MN 55343. At 20% down it rents for an estimated $1,450/mo and returns $355/mo a month at a 10.9% 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
- $1,450/mo
- Monthly cash flow
- $355/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.3%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading