For saleMulti-family
$425,000
485 Belvidere St E
Saint Paul MN 55107
6 beds, 4 baths, 3,600 sqft
485 Belvidere St E is a 6 beds, 4 baths, 3,600 sqft multi-family home for sale at $425,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $4,400/mo and returns $1,419/mo a month at a 10.5% 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
- $4,400/mo
- Monthly cash flow
- $1,419/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 20.0%
- Max offer
- $425,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.