For saleCondo
$129,900
1181 Edgcumbe Rd Apt 1105
Saint Paul MN 55105
2 beds, 1 bath, 960 sqft
1181 Edgcumbe Rd Apt 1105 is a 2 beds, 1 bath, 960 sqft condo home for sale at $129,900 in Saint Paul MN 55105. At 20% down it rents for an estimated $1,800/mo and returns $364/mo a month at a 10.0% 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
- $1,800/mo
- Monthly cash flow
- $364/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.8%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading