For saleCondo
$110,000
26 10th St W Unit 709
Saint Paul MN 55102
1 bed, 1 bath, 767 sqft
26 10th St W Unit 709 is a 1 bed, 1 bath, 767 sqft condo home for sale at $110,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,550/mo and returns $238/mo a month at a 9.3% 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
- $1,550/mo
- Monthly cash flow
- $238/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.0%
- Max offer
- $110,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading