For saleMulti-family
$550,000
1155 7th St W
Saint Paul MN 55102
6 beds, 4 baths, 2,400 sqft
1155 7th St W is a 6 beds, 4 baths, 2,400 sqft multi-family home for sale at $550,000 in Saint Paul MN 55102. At 20% down it rents for an estimated $3,550/mo and returns -$376/mo a month at a 5.8% 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
- $3,550/mo
- Monthly cash flow
- -$376/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.1%
- Max offer
- $419,500
Offer ≤ $419,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading