For saleCondo
$109,500
255 Westview Dr Apt 111
West Saint Paul MN 55118
1 bed, 1 bath, 887 sqft
255 Westview Dr Apt 111 is a 1 bed, 1 bath, 887 sqft condo home for sale at $109,500 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,200/mo and returns $98/mo a month at a 7.6% 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
- $1,200/mo
- Monthly cash flow
- $98/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $103,000
Offer ≤ $103,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.