For saleCondo
$120,000
1776 Maryland Ave E Apt 105
Saint Paul MN 55106
2 beds, 2 baths, 1,440 sqft
1776 Maryland Ave E Apt 105 is a 2 beds, 2 baths, 1,440 sqft condo home for sale at $120,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,325/mo and returns $78/mo a month at a 7.4% 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
- $1,325/mo
- Monthly cash flow
- $78/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.9%
- Max offer
- $109,500
Offer ≤ $109,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading