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 $6,400/mo and returns $2,718/mo a month at a 12.7% 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
- $6,400/mo
- Monthly cash flow
- $2,718/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 31.1%
- Max offer
- $525,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.