For saleSingle family
$233,900
1145 Beech St
Saint Paul MN 55106
3 beds, 2 baths, 1,237 sqft
1145 Beech St is a 3 beds, 2 baths, 1,237 sqft single family home for sale at $233,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,000/mo and returns $330/mo a month at a 8.4% 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
- $2,000/mo
- Monthly cash flow
- $330/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $233,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading