For saleCondo
$235,000
199 McBoal St Unit 1
Saint Paul MN 55102
4 beds, 1 bath, 1,738 sqft
199 McBoal St Unit 1 is a 4 beds, 1 bath, 1,738 sqft condo home for sale at $235,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,350/mo and returns $393/mo a month at a 8.7% 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
- $2,350/mo
- Monthly cash flow
- $393/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.0%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading