For saleSingle family
$289,900
211 Morton St E
Saint Paul MN 55107
3 beds, 2 baths, 1,552 sqft
211 Morton St E is a 3 beds, 2 baths, 1,552 sqft single family home for sale at $289,900 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,900/mo and returns -$170/mo a month at a 6.0% 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
- $1,900/mo
- Monthly cash flow
- -$170/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.5%
- Max offer
- $224,500
Offer ≤ $224,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading