For saleCondo
$119,499
26 10th St W Unit 402
Saint Paul MN 55102
1 bed, 1 bath, 986 sqft
26 10th St W Unit 402 is a 1 bed, 1 bath, 986 sqft condo home for sale at $119,499 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,650/mo and returns $129/mo a month at a 7.8% 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
- $1,650/mo
- Monthly cash flow
- $129/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.5%
- Max offer
- $115,500
Offer ≤ $115,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.