For saleMulti-family
$315,000
684 Virginia St
Saint Paul MN 55103
4 beds, 2 baths, 2,904 sqft
684 Virginia St is a 4 beds, 2 baths, 2,904 sqft multi-family home for sale at $315,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,500/mo and returns $251/mo a month at a 7.6% 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
- $2,500/mo
- Monthly cash flow
- $251/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $295,000
Offer ≤ $295,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading