For saleSingle family
$269,000
1603 Hudson Rd
Saint Paul MN 55106
4 beds, 1 bath, 1,280 sqft
1603 Hudson Rd is a 4 beds, 1 bath, 1,280 sqft single family home for sale at $269,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,425/mo and returns $505/mo a month at a 8.9% 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
- $2,425/mo
- Monthly cash flow
- $505/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.3%
- Max offer
- $269,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading