For saleSingle family
$265,000
315 Chatsworth St N
Saint Paul MN 55104
4 beds, 2 baths, 1,792 sqft
315 Chatsworth St N is a 4 beds, 2 baths, 1,792 sqft single family home for sale at $265,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,450/mo and returns $558/mo a month at a 9.2% 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
- $558/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.6%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading