For saleSingle family
$169,900
67 Sidney St W
Saint Paul MN 55107
2 beds, 1 bath, 816 sqft
67 Sidney St W is a 2 beds, 1 bath, 816 sqft single family home for sale at $169,900 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,400/mo and returns $187/mo a month at a 8.0% 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
- $1,400/mo
- Monthly cash flow
- $187/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $165,000
Offer ≤ $165,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading