For saleCondo
$185,000
1450 Bidwell St Apt 111
West Saint Paul MN 55118
2 beds, 2 baths, 1,158 sqft
1450 Bidwell St Apt 111 is a 2 beds, 2 baths, 1,158 sqft condo home for sale at $185,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,725/mo and returns $93/mo a month at a 7.1% 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
- $1,725/mo
- Monthly cash flow
- $93/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $165,500
Offer ≤ $165,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.