For saleTownhouse
$210,000
37 Marie Ave E
West Saint Paul MN 55118
2 beds, 2 baths, 1,200 sqft
37 Marie Ave E is a 2 beds, 2 baths, 1,200 sqft townhouse home for sale at $210,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,425/mo and returns -$231/mo a month at a 5.3% 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
- $1,425/mo
- Monthly cash flow
- -$231/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.6%
- Max offer
- $146,500
Offer ≤ $146,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading