For saleCondo
$189,900
641 Marshall Ave Apt 4
Saint Paul MN 55104
1 bed, 1 bath, 950 sqft
641 Marshall Ave Apt 4 is a 1 bed, 1 bath, 950 sqft condo home for sale at $189,900 in Saint Paul MN 55104. At 20% down it rents for an estimated $1,225/mo and returns -$539/mo a month at a 3.3% 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
- $1,225/mo
- Monthly cash flow
- -$539/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.0%
- Max offer
- $91,500
Offer ≤ $91,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading