For saleSingle family
$415,000
2295 Ariel Ct N
North Saint Paul MN 55109
4 beds, 2 baths, 2,030 sqft
2295 Ariel Ct N is a 4 beds, 2 baths, 2,030 sqft single family home for sale at $415,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $3,000/mo and returns $89/mo a month at a 6.8% 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
- $3,000/mo
- Monthly cash flow
- $89/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $359,500
Offer ≤ $359,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.