For saleSingle family
$425,000
5366 Saint Stephens St
Mounds View MN 55112
3 beds, 3 baths, 1,940 sqft
5366 Saint Stephens St is a 3 beds, 3 baths, 1,940 sqft single family home for sale at $425,000 in Mounds View MN 55112. At 20% down it rents for an estimated $2,100/mo and returns -$934/mo a month at a 4.0% 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
- $2,100/mo
- Monthly cash flow
- -$934/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $249,000
Offer ≤ $249,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading