For saleCondo
$175,000
1913 Fox Ridge Dr Apt B
West Saint Paul MN 55118
2 beds, 1 bath, 1,000 sqft
1913 Fox Ridge Dr Apt B is a 2 beds, 1 bath, 1,000 sqft condo home for sale at $175,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,425/mo and returns -$127/mo a month at a 5.8% 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
- $1,425/mo
- Monthly cash flow
- -$127/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $130,000
Offer ≤ $130,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading