For saleCondo
$135,000
78 10th St E Unit 702
Saint Paul MN 55101
2 beds, 1 bath, 807 sqft
78 10th St E Unit 702 is a 2 beds, 1 bath, 807 sqft condo home for sale at $135,000 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,950/mo and returns $209/mo a month at a 8.5% 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
- $209/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $135,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading