For saleCondo
$95,000
3399 Kent St Apt 306
Shoreview MN 55126
1 bed, 1 bath, 668 sqft
3399 Kent St Apt 306 is a 1 bed, 1 bath, 668 sqft condo home for sale at $95,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,375/mo and returns $184/mo a month at a 9.0% 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
- $1,375/mo
- Monthly cash flow
- $184/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $95,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading