For saleTownhouse
$265,000
24 River Woods Dr W
Saint Paul Park MN 55071
2 beds, 2 baths, 1,450 sqft
24 River Woods Dr W is a 2 beds, 2 baths, 1,450 sqft townhouse home for sale at $265,000 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $1,750/mo and returns -$318/mo a month at a 5.2% 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
- $1,750/mo
- Monthly cash flow
- -$318/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.2%
- Max offer
- $181,500
Offer ≤ $181,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading