For saleSingle family
$145,900
866 Duluth St
Saint Paul MN 55106
2 beds, 1.5 baths, 1,100 sqft
866 Duluth St is a 2 beds, 1.5 baths, 1,100 sqft single family home for sale at $145,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,150/mo and returns $127/mo a month at a 7.6% 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
- $1,150/mo
- Monthly cash flow
- $127/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.2%
- Max offer
- $137,500
Offer ≤ $137,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.