For saleSingle family
$259,900
431 Goodhue St
Saint Paul MN 55102
4 beds, 3 baths, 1,789 sqft
431 Goodhue St is a 4 beds, 3 baths, 1,789 sqft single family home for sale at $259,900 in Saint Paul MN 55102. At 20% down it rents for an estimated $2,450/mo and returns $595/mo a month at a 9.4% 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
- $2,450/mo
- Monthly cash flow
- $595/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.7%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading