For saleMulti-family
$259,900
318 Baker St E
Saint Paul MN 55107
5 beds, 2 baths, 1,590 sqft
318 Baker St E is a 5 beds, 2 baths, 1,590 sqft multi-family home for sale at $259,900 in Saint Paul MN 55107. At 20% down it rents for an estimated $3,350/mo and returns $1,495/mo a month at a 13.6% 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
- $3,350/mo
- Monthly cash flow
- $1,495/mo
- Cap rate
- 13.6%
- Cash-on-cash
- 34.5%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading