For saleCondo
$127,000
66 9th St E Unit 1613
Saint Paul MN 55101
1 bed, 1 bath
66 9th St E Unit 1613 is a 1 bed, 1 bath condo home for sale at $127,000 in Saint Paul MN 55101. At 20% down it rents for an estimated $1,625/mo and returns $197/mo a month at a 8.5% 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
- $1,625/mo
- Monthly cash flow
- $197/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.3%
- Max offer
- $127,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading