For saleTownhouse
$224,900
2440 Crestwood Dr
North Saint Paul MN 55109
3 beds, 2 baths, 1,482 sqft
2440 Crestwood Dr is a 3 beds, 2 baths, 1,482 sqft townhouse home for sale at $224,900 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,250/mo and returns $250/mo a month at a 8.0% 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
- $2,250/mo
- Monthly cash flow
- $250/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $218,500
Offer ≤ $218,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading