For saleCondo
$122,900
78 10th St E Unit 406
Saint Paul MN 55101
1 bed, 1 bath, 697 sqft
78 10th St E Unit 406 is a 1 bed, 1 bath, 697 sqft condo home for sale at $122,900 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,675/mo and returns $125/mo a month at a 7.7% 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
- $1,675/mo
- Monthly cash flow
- $125/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $118,000
Offer ≤ $118,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.