For saleCondo
$157,500
78 10th St E Unit 1909
Saint Paul MN 55101
2 beds, 1 bath, 805 sqft
78 10th St E Unit 1909 is a 2 beds, 1 bath, 805 sqft condo home for sale at $157,500 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,950/mo and returns $79/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
- $1,950/mo
- Monthly cash flow
- $79/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $140,500
Offer ≤ $140,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.