For saleCondo
$75,000
10113 W 34th St Apt 228
Hopkins MN 55305
2 beds, 1.5 baths, 1,010 sqft
10113 W 34th St Apt 228 is a 2 beds, 1.5 baths, 1,010 sqft condo home for sale at $75,000 in Hopkins MN 55305. At 20% down it rents for an estimated $1,725/mo and returns $372/mo a month at a 12.5% 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
- $1,725/mo
- Monthly cash flow
- $372/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 29.8%
- Max offer
- $75,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.