For saleCondo
$124,900
240 Wentworth Ave W Apt 306
West Saint Paul MN 55118
2 beds, 1 bath, 825 sqft
240 Wentworth Ave W Apt 306 is a 2 beds, 1 bath, 825 sqft condo home for sale at $124,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,425/mo and returns $172/mo a month at a 8.3% 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
- $1,425/mo
- Monthly cash flow
- $172/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $124,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading