For saleSingle family
$180,000
1229 7th St E
Saint Paul MN 55106
3 beds, 1 bath, 1,157 sqft
1229 7th St E is a 3 beds, 1 bath, 1,157 sqft single family home for sale at $180,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,100/mo and returns $815/mo a month at a 12.1% 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
- $2,100/mo
- Monthly cash flow
- $815/mo
- Cap rate
- 12.1%
- Cash-on-cash
- 27.2%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading