For saleCondo
$145,000
66 9th St E Unit 2615
Saint Paul MN 55101
2 beds, 2 baths, 1,160 sqft
66 9th St E Unit 2615 is a 2 beds, 2 baths, 1,160 sqft condo home for sale at $145,000 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,975/mo and returns $397/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
- $1,975/mo
- Monthly cash flow
- $397/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.4%
- Max offer
- $145,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading