For saleCondo
$108,000
221 Grand Ave W Apt 308
South Saint Paul MN 55075
2 beds, 1 bath, 910 sqft
221 Grand Ave W Apt 308 is a 2 beds, 1 bath, 910 sqft condo home for sale at $108,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,350/mo and returns $242/mo a month at a 9.2% 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
- $1,350/mo
- Monthly cash flow
- $242/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.4%
- Max offer
- $108,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.