For saleCondo
$199,000
1450 Bidwell St Apt 204
West Saint Paul MN 55118
2 beds, 2 baths, 1,158 sqft
1450 Bidwell St Apt 204 is a 2 beds, 2 baths, 1,158 sqft condo home for sale at $199,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,550/mo and returns -$259/mo a month at a 5.1% 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
- -$259/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $133,500
Offer ≤ $133,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading