For saleSingle family
$215,000
247 Point Douglas Rd N
Saint Paul MN 55106
3 beds, 2 baths, 1,424 sqft
247 Point Douglas Rd N is a 3 beds, 2 baths, 1,424 sqft single family home for sale at $215,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,100/mo and returns $565/mo a month at a 9.8% 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
- $2,100/mo
- Monthly cash flow
- $565/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.8%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading