For saleSingle family
$275,000
414 Banfil St
Saint Paul MN 55102
2 beds, 1 bath, 1,155 sqft
414 Banfil St is a 2 beds, 1 bath, 1,155 sqft single family home for sale at $275,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $1,600/mo and returns -$363/mo a month at a 5.1% 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
- $1,600/mo
- Monthly cash flow
- -$363/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $189,000
Offer ≤ $189,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading