For saleSingle family
$520,000
544 Brimhall St
Saint Paul MN 55116
3 beds, 2 baths, 2,414 sqft
544 Brimhall St is a 3 beds, 2 baths, 2,414 sqft single family home for sale at $520,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,250/mo and returns -$1,462/mo a month at a 3.3% 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
- $2,250/mo
- Monthly cash flow
- -$1,462/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $267,000
Offer ≤ $267,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading