For saleSingle family
$220,000
645 Simpson St
Saint Paul MN 55104
3 beds, 1.5 baths, 1,304 sqft
645 Simpson St is a 3 beds, 1.5 baths, 1,304 sqft single family home for sale at $220,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $2,050/mo and returns $507/mo a month at a 9.3% 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
- $2,050/mo
- Monthly cash flow
- $507/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.8%
- Max offer
- $220,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.