For saleTownhouse
$224,000
2455 Crestwood Dr
North Saint Paul MN 55109
3 beds, 2 baths, 1,405 sqft
2455 Crestwood Dr is a 3 beds, 2 baths, 1,405 sqft townhouse home for sale at $224,000 in North Saint Paul MN 55109. At 20% down it rents for an estimated $2,250/mo and returns $443/mo a month at a 9.0% 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
- $443/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.9%
- Max offer
- $224,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading