For saleMulti-family
$206,000
1094 Albemarle St
Saint Paul MN 55117
5 beds, 3 baths, 1,484 sqft
1094 Albemarle St is a 5 beds, 3 baths, 1,484 sqft multi-family home for sale at $206,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $3,750/mo and returns $2,279/mo a month at a 19.9% 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
- $3,750/mo
- Monthly cash flow
- $2,279/mo
- Cap rate
- 19.9%
- Cash-on-cash
- 66.4%
- Max offer
- $206,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading