For saleCondo
$98,000
78 10th St E Unit 1808
Saint Paul MN 55101
1 bed, 1 bath, 630 sqft
78 10th St E Unit 1808 is a 1 bed, 1 bath, 630 sqft condo home for sale at $98,000 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,625/mo and returns $249/mo a month at a 9.7% 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
- $1,625/mo
- Monthly cash flow
- $249/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.3%
- Max offer
- $98,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading