For saleCondo
$124,900
78 10th St E Unit 1702
Saint Paul MN 55101
2 beds, 1 bath, 805 sqft
78 10th St E Unit 1702 is a 2 beds, 1 bath, 805 sqft condo home for sale at $124,900 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,950/mo and returns $126/mo a month at a 7.9% 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
- $1,950/mo
- Monthly cash flow
- $126/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $119,500
Offer ≤ $119,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading