For saleSingle family
$445,000
2625 Seans Way
North Saint Paul MN 55109
4 beds, 2 baths, 2,185 sqft
2625 Seans Way is a 4 beds, 2 baths, 2,185 sqft single family home for sale at $445,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,400/mo and returns -$791/mo a month at a 4.6% 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
- $2,400/mo
- Monthly cash flow
- -$791/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.7%
- Max offer
- $283,000
Offer ≤ $283,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading