For saleCondo
$114,900
1181 Edgcumbe Rd Apt 1712
Saint Paul MN 55105
1 bed, 1 bath, 960 sqft
1181 Edgcumbe Rd Apt 1712 is a 1 bed, 1 bath, 960 sqft condo home for sale at $114,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $1,300/mo and returns -$275/mo a month at a 3.8% 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
- $1,300/mo
- Monthly cash flow
- -$275/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $61,500
Offer ≤ $61,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading