For saleSingle family
$209,900
1188 Edgerton St
Saint Paul MN 55130
3 beds, 2 baths, 1,371 sqft
1188 Edgerton St is a 3 beds, 2 baths, 1,371 sqft single family home for sale at $209,900 in Saint Paul MN 55130. At 20% down it rents for an estimated $1,725/mo and returns $227/mo a month at a 8.0% 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
- $1,725/mo
- Monthly cash flow
- $227/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.5%
- Max offer
- $203,500
Offer ≤ $203,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading