For saleSingle family
$289,900
1070 Dale St N
Saint Paul MN 55117
4 beds, 2 baths, 1,512 sqft
1070 Dale St N is a 4 beds, 2 baths, 1,512 sqft single family home for sale at $289,900 in Saint Paul MN 55117. At 20% down it rents for an estimated $2,275/mo and returns $205/mo a month at a 7.5% 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
- $2,275/mo
- Monthly cash flow
- $205/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $268,500
Offer ≤ $268,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading