For saleSingle family
$199,900
792 Duluth St
Saint Paul MN 55106
4 beds, 1.5 baths, 1,286 sqft
792 Duluth St is a 4 beds, 1.5 baths, 1,286 sqft single family home for sale at $199,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,300/mo and returns $873/mo a month at a 11.9% 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
- $2,300/mo
- Monthly cash flow
- $873/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 26.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading