For saleSingle family
$185,000
1257 7th St E
Saint Paul MN 55106
2 beds, 2 baths, 820 sqft
1257 7th St E is a 2 beds, 2 baths, 820 sqft single family home for sale at $185,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,500/mo and returns $179/mo a month at a 7.8% 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
- $1,500/mo
- Monthly cash flow
- $179/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $177,000
Offer ≤ $177,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading