For saleSingle family
$235,000
665 5th St E
Saint Paul MN 55106
4 beds, 2 baths, 1,760 sqft
665 5th St E is a 4 beds, 2 baths, 1,760 sqft single family home for sale at $235,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,025/mo and returns $347/mo a month at a 8.4% 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
- $2,025/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.9%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading