For saleSingle family
$240,000
474 Hopkins St
Saint Paul MN 55130
3 beds, 1.5 baths, 1,261 sqft
474 Hopkins St is a 3 beds, 1.5 baths, 1,261 sqft single family home for sale at $240,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $1,750/mo and returns $67/mo a month at a 6.9% 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
- $1,750/mo
- Monthly cash flow
- $67/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $209,500
Offer ≤ $209,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.