For saleTownhouse
$385,000
218 River Woods Dr W
Saint Paul Park MN 55071
4 beds, 3 baths, 3,161 sqft
218 River Woods Dr W is a 4 beds, 3 baths, 3,161 sqft townhouse home for sale at $385,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $2,900/mo and returns $36/mo a month at a 6.8% 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
- $2,900/mo
- Monthly cash flow
- $36/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.6%
- Max offer
- $325,500
Offer ≤ $325,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading