For saleSingle family
$294,900
5520 Saint Stephens St
Mounds View MN 55112
3 beds, 1 bath, 1,092 sqft
5520 Saint Stephens St is a 3 beds, 1 bath, 1,092 sqft single family home for sale at $294,900 in Mounds View MN 55112. At 20% down it rents for an estimated $1,900/mo and returns -$205/mo a month at a 5.8% 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
- -$205/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.2%
- Max offer
- $224,500
Offer ≤ $224,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading