For saleMulti-family
$1,249,000
203 Chatsworth St S
Saint Paul MN 55105
8 beds, 4 baths, 4,423 sqft
203 Chatsworth St S is a 8 beds, 4 baths, 4,423 sqft multi-family home for sale at $1,249,000 in Saint Paul MN 55105. At 20% down it rents for an estimated $8,000/mo and returns -$916/mo a month at a 5.8% 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
- $8,000/mo
- Monthly cash flow
- -$916/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $946,000
Offer ≤ $946,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading