For saleSingle family
$257,000
1451 Albemarle St
Saint Paul MN 55117
4 beds, 2 baths, 1,402 sqft
1451 Albemarle St is a 4 beds, 2 baths, 1,402 sqft single family home for sale at $257,000 in Saint Paul MN 55117. At 20% down it rents for an estimated $2,250/mo and returns $415/mo a month at a 8.6% 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
- $2,250/mo
- Monthly cash flow
- $415/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.7%
- Max offer
- $257,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading