For saleSingle family
$300,000
558 Concord St
Saint Paul MN 55107
5 beds, 3 baths, 1,968 sqft
558 Concord St is a 5 beds, 3 baths, 1,968 sqft single family home for sale at $300,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,550/mo and returns $408/mo a month at a 8.3% 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
- $2,550/mo
- Monthly cash flow
- $408/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading