For saleTownhouse
$319,900
194 Emerson Ave E
West Saint Paul MN 55118
3 beds, 3 baths, 2,669 sqft
194 Emerson Ave E is a 3 beds, 3 baths, 2,669 sqft townhouse home for sale at $319,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,800/mo and returns -$767/mo a month at a 3.8% 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
- $1,800/mo
- Monthly cash flow
- -$767/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.4%
- Max offer
- $171,500
Offer ≤ $171,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading