For saleSingle family
$175,000
506 Bellows St
Saint Paul MN 55107
2 beds, 1 bath, 986 sqft
506 Bellows St is a 2 beds, 1 bath, 986 sqft single family home for sale at $175,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,800/mo and returns $551/mo a month at a 10.4% 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
- $1,800/mo
- Monthly cash flow
- $551/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.9%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading