For saleCondo
$144,995
78 10th St E Unit 2408
Saint Paul MN 55101
1 bed, 1 bath, 626 sqft
78 10th St E Unit 2408 is a 1 bed, 1 bath, 626 sqft condo home for sale at $144,995 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,675/mo and returns $25/mo a month at a 6.7% 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
- $25/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.0%
- Max offer
- $123,500
Offer ≤ $123,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.