For saleSingle family
$225,000
399 Curtice St E
Saint Paul MN 55107
2 beds, 1 bath, 1,056 sqft
399 Curtice St E is a 2 beds, 1 bath, 1,056 sqft single family home for sale at $225,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,600/mo and returns $22/mo a month at a 6.6% 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
- $1,600/mo
- Monthly cash flow
- $22/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.6%
- Max offer
- $191,500
Offer ≤ $191,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.