For saleSingle family
$325,000
220 Baker St E
Saint Paul MN 55107
3 beds, 3 baths, 2,270 sqft
220 Baker St E is a 3 beds, 3 baths, 2,270 sqft single family home for sale at $325,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,800/mo and returns -$520/mo a month at a 4.7% 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
- $1,800/mo
- Monthly cash flow
- -$520/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.6%
- Max offer
- $213,000
Offer ≤ $213,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading