For saleCondo
$125,000
7412 W 22nd St Apt 309
Saint Louis Park MN 55426
1 bed, 1 bath, 750 sqft
7412 W 22nd St Apt 309 is a 1 bed, 1 bath, 750 sqft condo home for sale at $125,000 in Saint Louis Park MN 55426. At 20% down it rents for an estimated $1,400/mo and returns $194/mo a month at a 8.5% 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
- $1,400/mo
- Monthly cash flow
- $194/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading