For saleSingle family
$440,000
1236 2nd St
Saint Paul Park MN 55071
3 beds, 1 bath, 1,890 sqft
1236 2nd St is a 3 beds, 1 bath, 1,890 sqft single family home for sale at $440,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,150/mo and returns -$991/mo a month at a 4.0% 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
- $2,150/mo
- Monthly cash flow
- -$991/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.5%
- Max offer
- $254,500
Offer ≤ $254,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading