For saleCondo
$125,000
3421 Kent St Apt 510
Shoreview MN 55126
2 beds, 2 baths, 1,932 sqft
3421 Kent St Apt 510 is a 2 beds, 2 baths, 1,932 sqft condo home for sale at $125,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,825/mo and returns $434/mo a month at a 10.8% 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
- $1,825/mo
- Monthly cash flow
- $434/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 20.8%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading