For saleSingle family
$240,000
1188 Arundel St
Saint Paul MN 55117
5 beds, 2.5 baths, 1,792 sqft
1188 Arundel St is a 5 beds, 2.5 baths, 1,792 sqft single family home for sale at $240,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,850/mo and returns $137/mo a month at a 7.3% 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
- $1,850/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.4%
- Max offer
- $218,500
Offer ≤ $218,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading