For saleSingle family
$299,900
985 5th St E
Saint Paul MN 55106
5 beds, 3 baths, 1,723 sqft
985 5th St E is a 5 beds, 3 baths, 1,723 sqft single family home for sale at $299,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,600/mo and returns $459/mo a month at a 8.5% 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
- $2,600/mo
- Monthly cash flow
- $459/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading