For saleCondo
$134,000
1585 Cohansey St Apt 104
Saint Paul MN 55117
2 beds, 1 bath, 924 sqft
1585 Cohansey St Apt 104 is a 2 beds, 1 bath, 924 sqft condo home for sale at $134,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,350/mo and returns $132/mo a month at a 7.8% 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
- $1,350/mo
- Monthly cash flow
- $132/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $128,000
Offer ≤ $128,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading