For saleCondo
$137,700
66 9th St E Unit 2512
Saint Paul MN 55101
1 bed, 1 bath, 730 sqft
66 9th St E Unit 2512 is a 1 bed, 1 bath, 730 sqft condo home for sale at $137,700 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,625/mo and returns $174/mo a month at a 8.2% 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
- $174/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.6%
- Max offer
- $136,500
Offer ≤ $136,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading