For saleMulti-family
$525,000
2120 5th St N
North Saint Paul MN 55109
7 beds, 4 baths, 3,850 sqft
2120 5th St N is a 7 beds, 4 baths, 3,850 sqft multi-family home for sale at $525,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $6,850/mo and returns $3,102/mo a month at a 13.8% 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
- $6,850/mo
- Monthly cash flow
- $3,102/mo
- Cap rate
- 13.8%
- Cash-on-cash
- 35.5%
- Max offer
- $525,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading