For saleSingle family
$339,000
180 Westchester Dr
West Saint Paul MN 55118
3 beds, 2 baths, 1,678 sqft
180 Westchester Dr is a 3 beds, 2 baths, 1,678 sqft single family home for sale at $339,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,800/mo and returns -$620/mo a month at a 4.5% 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
- $1,800/mo
- Monthly cash flow
- -$620/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $213,000
Offer ≤ $213,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading