For saleTownhouse
$209,000
2460 Crestwood Dr
North Saint Paul MN 55109
4 beds, 3 baths, 1,753 sqft
2460 Crestwood Dr is a 4 beds, 3 baths, 1,753 sqft townhouse home for sale at $209,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,350/mo and returns $643/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
- $2,350/mo
- Monthly cash flow
- $643/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.5%
- Max offer
- $209,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading