For saleSingle family
$279,900
560 Burgess St
Saint Paul MN 55103
4 beds, 2 baths, 1,264 sqft
560 Burgess St is a 4 beds, 2 baths, 1,264 sqft single family home for sale at $279,900 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,275/mo and returns $277/mo a month at a 7.9% 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
- $277/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 5.9%
- Max offer
- $268,500
Offer ≤ $268,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading