For saleCondo
$664,900
2221 Youngman Ave Apt 203
Saint Paul MN 55116
3 beds, 2 baths, 2,670 sqft
2221 Youngman Ave Apt 203 is a 3 beds, 2 baths, 2,670 sqft condo home for sale at $664,900 in Saint Paul MN 55116. At 20% down it rents for an estimated $1,875/mo and returns -$3,807/mo a month at a -0.2% 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
- $1,875/mo
- Monthly cash flow
- -$3,807/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.4%
- Max offer
- $81,000
Offer ≤ $81,000 (88% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading