For saleCondo
$115,000
2365 Unity Ave N
Golden Valley MN 55422
2 beds, 1 bath, 860 sqft
2365 Unity Ave N is a 2 beds, 1 bath, 860 sqft condo home for sale at $115,000 in Golden Valley MN 55422. At 20% down it rents for an estimated $1,800/mo and returns $546/mo a month at a 12.2% 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
- $1,800/mo
- Monthly cash flow
- $546/mo
- Cap rate
- 12.2%
- Cash-on-cash
- 28.5%
- Max offer
- $115,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.