For saleCondo
$319,900
79 Western Ave N Apt 605
Saint Paul MN 55102
2 beds, 2 baths, 1,037 sqft
79 Western Ave N Apt 605 is a 2 beds, 2 baths, 1,037 sqft condo home for sale at $319,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,600/mo and returns -$1,285/mo a month at a 1.8% 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
- $1,600/mo
- Monthly cash flow
- -$1,285/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.1%
- Max offer
- $107,500
Offer ≤ $107,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading