For saleCondo
$119,900
1004 Westbrooke Way Apt 8
Hopkins MN 55343
1 bed, 1 bath, 704 sqft
1004 Westbrooke Way Apt 8 is a 1 bed, 1 bath, 704 sqft condo home for sale at $119,900 in Hopkins MN 55343. At 20% down it rents for an estimated $1,275/mo and returns $47/mo a month at a 7.1% 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
- $1,275/mo
- Monthly cash flow
- $47/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.4%
- Max offer
- $105,500
Offer ≤ $105,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading