For saleCondo
$149,900
66 9th St E Unit 2102
Saint Paul MN 55101
2 beds, 2 baths, 1,175 sqft
66 9th St E Unit 2102 is a 2 beds, 2 baths, 1,175 sqft condo home for sale at $149,900 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,975/mo and returns $235/mo a month at a 8.5% 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
- $1,975/mo
- Monthly cash flow
- $235/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.4%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading