For saleCondo
$50,000
7600 Golden Valley Rd Apt 612
Golden Valley MN 55427
2 beds, 2 baths, 890 sqft
7600 Golden Valley Rd Apt 612 is a 2 beds, 2 baths, 890 sqft condo home for sale at $50,000 in Golden Valley MN 55427. At 20% down it rents for an estimated $1,600/mo and returns $202/mo a month at a 11.5% 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
- $1,600/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.2%
- Max offer
- $50,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading