For saleCondo
$119,000
220 Marshall Ave Apt 3
Saint Paul MN 55102
1 bed, 1 bath, 750 sqft
220 Marshall Ave Apt 3 is a 1 bed, 1 bath, 750 sqft condo home for sale at $119,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,550/mo and returns $255/mo a month at a 9.2% 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
- $1,550/mo
- Monthly cash flow
- $255/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.9%
- Max offer
- $119,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading