For saleSingle family
$136,000
812 Pedersen St
Saint Paul MN 55119
2 beds, 1 bath, 864 sqft
812 Pedersen St is a 2 beds, 1 bath, 864 sqft single family home for sale at $136,000 in Saint Paul MN 55119. At 20% down it rents for an estimated $1,400/mo and returns $429/mo a month at a 10.5% 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
- $1,400/mo
- Monthly cash flow
- $429/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 18.9%
- Max offer
- $136,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading