For saleCondo
$129,000
179 Little Canada Rd E Apt 139
Little Canada MN 55117
2 beds, 2 baths, 957 sqft
179 Little Canada Rd E Apt 139 is a 2 beds, 2 baths, 957 sqft condo home for sale at $129,000 in Little Canada MN 55117. At 20% down it rents for an estimated $1,550/mo and returns $305/mo a month at a 9.5% 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
- $1,550/mo
- Monthly cash flow
- $305/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.2%
- Max offer
- $129,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading