For saleTownhouse
$385,000
406 Duke St
Saint Paul MN 55102
2 beds, 3 baths, 1,610 sqft
406 Duke St is a 2 beds, 3 baths, 1,610 sqft townhouse home for sale at $385,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,550/mo and returns -$1,601/mo a month at a 1.7% 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
- $1,550/mo
- Monthly cash flow
- -$1,601/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -25.0%
- Max offer
- $122,500
Offer ≤ $122,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading