For saleSingle family
$399,999
148 E Warburton St
South Saint Paul MN 55075
4 beds, 3 baths, 2,548 sqft
148 E Warburton St is a 4 beds, 3 baths, 2,548 sqft single family home for sale at $399,999 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,600/mo and returns -$255/mo a month at a 5.9% 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
- $2,600/mo
- Monthly cash flow
- -$255/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.8%
- Max offer
- $307,000
Offer ≤ $307,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading