For saleCondo
$119,900
1181 Edgcumbe Rd Apt 1005
Saint Paul MN 55105
1 bed, 1 bath, 960 sqft
1181 Edgcumbe Rd Apt 1005 is a 1 bed, 1 bath, 960 sqft condo home for sale at $119,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $1,300/mo and returns -$131/mo a month at a 5.4% 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
- -$131/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.6%
- Max offer
- $83,500
Offer ≤ $83,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading