For saleSingle family
$175,000
913 Russell St
Saint Paul MN 55106
2 beds, 1 bath, 768 sqft
913 Russell St is a 2 beds, 1 bath, 768 sqft single family home for sale at $175,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,525/mo and returns $276/mo a month at a 8.6% 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
- $1,525/mo
- Monthly cash flow
- $276/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading