For saleCondo
$194,900
1450 Bidwell St Apt 108
West Saint Paul MN 55118
2 beds, 2 baths, 1,158 sqft
1450 Bidwell St Apt 108 is a 2 beds, 2 baths, 1,158 sqft condo home for sale at $194,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,550/mo and returns -$282/mo a month at a 4.9% 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
- -$282/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.7%
- Max offer
- $127,500
Offer ≤ $127,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading