For saleCondo
$102,500
9147 Highway 55 Apt 103
Golden Valley MN 55427
2 beds, 1 bath, 772 sqft
9147 Highway 55 Apt 103 is a 2 beds, 1 bath, 772 sqft condo home for sale at $102,500 in Golden Valley MN 55427. At 20% down it rents for an estimated $1,675/mo and returns $542/mo a month at a 13.0% 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
- $1,675/mo
- Monthly cash flow
- $542/mo
- Cap rate
- 13.0%
- Cash-on-cash
- 31.7%
- Max offer
- $102,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading