For saleCondo
$175,000
7412 W 22nd St Apt 104
Saint Louis Park MN 55426
2 beds, 1 bath, 993 sqft
7412 W 22nd St Apt 104 is a 2 beds, 1 bath, 993 sqft condo home for sale at $175,000 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $1,750/mo and returns $147/mo a month at a 7.5% 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
- $1,750/mo
- Monthly cash flow
- $147/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $164,000
Offer ≤ $164,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.