For saleSingle family
$230,000
939 Earl St
Saint Paul MN 55106
3 beds, 2 baths, 1,338 sqft
939 Earl St is a 3 beds, 2 baths, 1,338 sqft single family home for sale at $230,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,900/mo and returns $258/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
- $1,900/mo
- Monthly cash flow
- $258/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $224,000
Offer ≤ $224,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading