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 $1,750/mo and returns $347/mo a month at a 8.6% 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
- $1,750/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.4%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.