For saleCondo
$130,000
26 10th St W Unit 2004
Saint Paul MN 55102
1 bed, 1 bath, 828 sqft
26 10th St W Unit 2004 is a 1 bed, 1 bath, 828 sqft condo home for sale at $130,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,650/mo and returns $16/mo a month at a 6.7% 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
- $1,650/mo
- Monthly cash flow
- $16/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.7%
- Max offer
- $110,000
Offer ≤ $110,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.