For saleCondo
$145,000
3431 Kent St Apt 708
Shoreview MN 55126
2 beds, 1.5 baths, 968 sqft
3431 Kent St Apt 708 is a 2 beds, 1.5 baths, 968 sqft condo home for sale at $145,000 in Shoreview MN 55126. At 20% down it rents for an estimated $1,825/mo and returns $254/mo a month at a 8.8% 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
- $254/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $145,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading