For saleCondo
$129,900
45 Albert St S Apt 2
Saint Paul MN 55105
1 bed, 1 bath, 672 sqft
45 Albert St S Apt 2 is a 1 bed, 1 bath, 672 sqft condo home for sale at $129,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $1,325/mo and returns $182/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
- $1,325/mo
- Monthly cash flow
- $182/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.4%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading