For saleSingle family
$649,900
1025 Colby St
Saint Paul MN 55116
4 beds, 2 baths, 2,198 sqft
1025 Colby St is a 4 beds, 2 baths, 2,198 sqft single family home for sale at $649,900 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,750/mo and returns -$1,889/mo a month at a 3.2% 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
- $2,750/mo
- Monthly cash flow
- -$1,889/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.4%
- Max offer
- $326,500
Offer ≤ $326,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading