For saleSingle family
$294,900
878 Monroe Ct
Saint Paul MN 55102
3 beds, 1 bath, 1,452 sqft
878 Monroe Ct is a 3 beds, 1 bath, 1,452 sqft single family home for sale at $294,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,100/mo and returns -$5/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
- $2,100/mo
- Monthly cash flow
- -$5/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.1%
- Max offer
- $248,000
Offer ≤ $248,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading