For saleCondo
$123,000
26 10th St W Unit 1309
Saint Paul MN 55102
1 bed, 1 bath, 809 sqft
26 10th St W Unit 1309 is a 1 bed, 1 bath, 809 sqft condo home for sale at $123,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,550/mo and returns $130/mo a month at a 7.9% 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
- $1,550/mo
- Monthly cash flow
- $130/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $118,500
Offer ≤ $118,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading