For saleCondo
$169,900
4045 Hodgson Rd Apt 211
Shoreview MN 55126
2 beds, 1 bath, 1,037 sqft
4045 Hodgson Rd Apt 211 is a 2 beds, 1 bath, 1,037 sqft condo home for sale at $169,900 in Shoreview MN 55126. At 20% down it rents for an estimated $2,025/mo and returns $373/mo a month at a 9.2% 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
- $2,025/mo
- Monthly cash flow
- $373/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.2%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.