For saleSingle family
$507,000
33 Hilltop Ln
Saint Paul MN 55116
4 beds, 2 baths, 1,830 sqft
33 Hilltop Ln is a 4 beds, 2 baths, 1,830 sqft single family home for sale at $507,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,750/mo and returns -$869/mo a month at a 4.6% 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
- $2,750/mo
- Monthly cash flow
- -$869/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $325,500
Offer ≤ $325,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading