For saleCondo
$129,900
26 10th St W Unit 610
Saint Paul MN 55102
2 beds, 1 bath, 1,073 sqft
26 10th St W Unit 610 is a 2 beds, 1 bath, 1,073 sqft condo home for sale at $129,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,950/mo and returns $87/mo a month at a 7.5% 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
- $1,950/mo
- Monthly cash flow
- $87/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $119,000
Offer ≤ $119,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading