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 $2,475/mo and returns $792/mo a month at a 10.5% 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
- $2,475/mo
- Monthly cash flow
- $792/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.8%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.