For saleCondo
$85,000
1928 Aldrich Ave S Unit B105
Minneapolis MN 55403
1 bed, 1 bath, 400 sqft
1928 Aldrich Ave S Unit B105 is a 1 bed, 1 bath, 400 sqft condo home for sale at $85,000 in Minneapolis MN 55403. At 20% down it rents for an estimated $1,200/mo and returns $220/mo a month at a 9.8% 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
- $1,200/mo
- Monthly cash flow
- $220/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.5%
- Max offer
- $85,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading