For saleSingle family
$189,900
1046 Felix St
West Saint Paul MN 55118
3 beds, 1 bath, 1,267 sqft
1046 Felix St is a 3 beds, 1 bath, 1,267 sqft single family home for sale at $189,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,550/mo and returns $194/mo a month at a 7.9% 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
- $1,550/mo
- Monthly cash flow
- $194/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $183,000
Offer ≤ $183,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading