For saleMulti-family
$529,000
235 Dakota St
West Saint Paul MN 55118
6 beds, 2 baths, 2,286 sqft
235 Dakota St is a 6 beds, 2 baths, 2,286 sqft multi-family home for sale at $529,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $4,300/mo and returns $524/mo a month at a 7.9% 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
- $4,300/mo
- Monthly cash flow
- $524/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 5.9%
- Max offer
- $507,500
Offer ≤ $507,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading