For saleSingle family
$249,900
1440 Harmony Dr
Saint Paul MN 55115
3 beds, 1 bath, 2,220 sqft
1440 Harmony Dr is a 3 beds, 1 bath, 2,220 sqft single family home for sale at $249,900 in Saint Paul MN 55115. At 20% down it rents for an estimated $2,825/mo and returns $1,041/mo a month at a 11.7% 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
- $2,825/mo
- Monthly cash flow
- $1,041/mo
- Cap rate
- 11.7%
- Cash-on-cash
- 25.0%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading