For saleSingle family
$359,900
202 Ash St W
South Saint Paul MN 55075
3 beds, 2 baths, 2,310 sqft
202 Ash St W is a 3 beds, 2 baths, 2,310 sqft single family home for sale at $359,900 in South Saint Paul MN 55075. At 20% down it rents for an estimated $2,200/mo and returns -$369/mo a month at a 5.4% 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
- $2,200/mo
- Monthly cash flow
- -$369/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.2%
- Max offer
- $260,000
Offer ≤ $260,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading