For saleCondo
$91,000
78 10th St E Unit 2807
Saint Paul MN 55101
1 bath, 500 sqft
78 10th St E Unit 2807 is a 1 bath, 500 sqft condo home for sale at $91,000 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,350/mo and returns $217/mo a month at a 9.4% 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
- $1,350/mo
- Monthly cash flow
- $217/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 14.3%
- Max offer
- $91,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.