For saleSingle family
$419,900
727 Margaret St
Saint Paul MN 55106
6 beds, 3 baths, 3,405 sqft
727 Margaret St is a 6 beds, 3 baths, 3,405 sqft single family home for sale at $419,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,575/mo and returns -$423/mo a month at a 5.5% 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
- $2,575/mo
- Monthly cash flow
- -$423/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -6.0%
- Max offer
- $304,500
Offer ≤ $304,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading