For saleSingle family
$200,000
479 Hopkins St
Saint Paul MN 55130
3 beds, 1.5 baths, 1,440 sqft
479 Hopkins St is a 3 beds, 1.5 baths, 1,440 sqft single family home for sale at $200,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $1,675/mo and returns $247/mo a month at a 8.2% 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
- $1,675/mo
- Monthly cash flow
- $247/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.4%
- Max offer
- $197,500
Offer ≤ $197,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading