For saleSingle family
$169,900
1190 Pacific St
Saint Paul MN 55106
4 beds, 2 baths, 1,848 sqft
1190 Pacific St is a 4 beds, 2 baths, 1,848 sqft single family home for sale at $169,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,425/mo and returns $1,212/mo a month at a 15.2% 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
- $2,425/mo
- Monthly cash flow
- $1,212/mo
- Cap rate
- 15.2%
- Cash-on-cash
- 42.8%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading