For saleSingle family
$259,900
268 Sidney St E
Saint Paul MN 55107
2 beds, 2 baths, 971 sqft
268 Sidney St E is a 2 beds, 2 baths, 971 sqft single family home for sale at $259,900 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,375/mo and returns -$480/mo a month at a 4.4% 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
- $1,375/mo
- Monthly cash flow
- -$480/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.1%
- Max offer
- $162,500
Offer ≤ $162,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading