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 $1,500/mo and returns $458/mo a month at a 10.4% 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
- $1,500/mo
- Monthly cash flow
- $458/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.9%
- Max offer
- $145,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading