For saleTownhouse
$260,000
111 Isabel St E
Saint Paul MN 55107
3 beds, 2 baths, 2,103 sqft
111 Isabel St E is a 3 beds, 2 baths, 2,103 sqft townhouse home for sale at $260,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,675/mo and returns -$487/mo a month at a 4.4% 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
- $1,675/mo
- Monthly cash flow
- -$487/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $156,500
Offer ≤ $156,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading