For saleCondo
$104,900
311 Pleasant Ave Apt 404
Saint Paul MN 55102
1 bed, 1 bath, 850 sqft
311 Pleasant Ave Apt 404 is a 1 bed, 1 bath, 850 sqft condo home for sale at $104,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,625/mo and returns $339/mo a month at a 10.4% 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
- $1,625/mo
- Monthly cash flow
- $339/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 19.4%
- Max offer
- $104,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.