For saleSingle family
$285,000
1462 Hazelwood St
Saint Paul MN 55106
3 beds, 1 bath, 1,404 sqft
1462 Hazelwood St is a 3 beds, 1 bath, 1,404 sqft single family home for sale at $285,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,850/mo and returns -$185/mo a month at a 5.9% 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
- $1,850/mo
- Monthly cash flow
- -$185/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.9%
- Max offer
- $218,500
Offer ≤ $218,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading