For saleTownhouse
$230,000
4233 Thornhill Ln
Saint Paul MN 55127
3 beds, 2 baths, 1,446 sqft
4233 Thornhill Ln is a 3 beds, 2 baths, 1,446 sqft townhouse home for sale at $230,000 in Saint Paul MN 55127. At 20% down it rents for an estimated $2,450/mo and returns $619/mo a month at a 9.9% 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
- $2,450/mo
- Monthly cash flow
- $619/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.1%
- Max offer
- $230,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading