For saleSingle family
$299,900
2226 Cardinal Pl
Saint Paul MN 55119
4 beds, 2 baths, 1,920 sqft
2226 Cardinal Pl is a 4 beds, 2 baths, 1,920 sqft single family home for sale at $299,900 in Saint Paul MN 55119. At 20% down it rents for an estimated $2,500/mo and returns $359/mo a month at a 8.1% 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
- $2,500/mo
- Monthly cash flow
- $359/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $295,000
Offer ≤ $295,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading