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 $1,900/mo and returns $227/mo a month at a 8.3% 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
- $1,900/mo
- Monthly cash flow
- $227/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $169,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading