For saleSingle family
$349,900
2775 Hilltop Ct
North Saint Paul MN 55109
6 beds, 3 baths, 2,374 sqft
2775 Hilltop Ct is a 6 beds, 3 baths, 2,374 sqft single family home for sale at $349,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $3,725/mo and returns $1,271/mo a month at a 10.9% 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
- $3,725/mo
- Monthly cash flow
- $1,271/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.8%
- Max offer
- $349,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.