For saleSingle family
$175,000
Saint Paul
Saint Paul MN 55103
4 beds, 1 bath, 950 sqft
Saint Paul is a 4 beds, 1 bath, 950 sqft single family home for sale at $175,000 in Saint Paul MN 55103. At 20% down it rents for an estimated $2,025/mo and returns $776/mo a month at a 12.0% 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
- $2,025/mo
- Monthly cash flow
- $776/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 26.6%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading