For saleCondo
$135,000
26 10th St W Unit 607
Saint Paul MN 55102
2 beds, 1 bath, 928 sqft
26 10th St W Unit 607 is a 2 beds, 1 bath, 928 sqft condo home for sale at $135,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,900/mo and returns $294/mo a month at a 9.1% 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
- $1,900/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 13.1%
- Max offer
- $135,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.