For saleCondo
$154,900
78 10th St E Unit 2702
Saint Paul MN 55101
2 beds, 1 bath
78 10th St E Unit 2702 is a 2 beds, 1 bath condo home for sale at $154,900 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,950/mo and returns $96/mo a month at a 7.3% 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
- $96/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $140,500
Offer ≤ $140,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.