For saleCondo
$214,900
7 Crusader Ave E Apt D
West Saint Paul MN 55118
3 beds, 2 baths, 1,353 sqft
7 Crusader Ave E Apt D is a 3 beds, 2 baths, 1,353 sqft condo home for sale at $214,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,775/mo and returns -$45/mo a month at a 6.4% 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
- $1,775/mo
- Monthly cash flow
- -$45/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.2%
- Max offer
- $173,500
Offer ≤ $173,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading