For saleSingle family
$360,000
242 Annapolis St W
West Saint Paul MN 55118
5 beds, 3 baths, 3,188 sqft
242 Annapolis St W is a 5 beds, 3 baths, 3,188 sqft single family home for sale at $360,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,550/mo and returns -$20/mo a month at a 6.6% 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
- $2,550/mo
- Monthly cash flow
- -$20/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $301,000
Offer ≤ $301,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading