For saleCondo
$124,900
4407 Wilshire Blvd Unit 310
Mound MN 55364
1 bed, 1 bath, 644 sqft
4407 Wilshire Blvd Unit 310 is a 1 bed, 1 bath, 644 sqft condo home for sale at $124,900 in Mound MN 55364. At 20% down it rents for an estimated $1,400/mo and returns -$198/mo a month at a 4.8% 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
- $1,400/mo
- Monthly cash flow
- -$198/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $79,500
Offer ≤ $79,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading