For saleSingle family
$550,000
60 Imperial Dr E
West Saint Paul MN 55118
4 beds, 4 baths, 2,548 sqft
60 Imperial Dr E is a 4 beds, 4 baths, 2,548 sqft single family home for sale at $550,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,350/mo and returns -$1,576/mo a month at a 3.2% 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
- $2,350/mo
- Monthly cash flow
- -$1,576/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.2%
- Max offer
- $279,000
Offer ≤ $279,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading