For saleSingle family
$325,000
1979 Memory Ln
North Saint Paul MN 55109
4 beds, 2 baths, 1,572 sqft
1979 Memory Ln is a 4 beds, 2 baths, 1,572 sqft single family home for sale at $325,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,575/mo and returns $255/mo a month at a 7.6% 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
- $2,575/mo
- Monthly cash flow
- $255/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $304,000
Offer ≤ $304,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading