For saleCondo
$147,000
500 Robert St N Unit 310
Saint Paul MN 55101
1 bath, 608 sqft
500 Robert St N Unit 310 is a 1 bath, 608 sqft condo home for sale at $147,000 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,350/mo and returns $68/mo a month at a 7.1% 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
- $1,350/mo
- Monthly cash flow
- $68/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.8%
- Max offer
- $130,500
Offer ≤ $130,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.