For saleTownhouse
$225,000
216 Emerson Ave E
West Saint Paul MN 55118
1 bed, 1 bath, 1,062 sqft
216 Emerson Ave E is a 1 bed, 1 bath, 1,062 sqft townhouse home for sale at $225,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,150/mo and returns -$783/mo a month at a 2.5% 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
- $1,150/mo
- Monthly cash flow
- -$783/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.9%
- Max offer
- $90,500
Offer ≤ $90,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading