For saleSingle family
$265,000
732 State St
Saint Paul MN 55107
4 beds, 2 baths, 1,288 sqft
732 State St is a 4 beds, 2 baths, 1,288 sqft single family home for sale at $265,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,075/mo and returns $216/mo a month at a 7.5% 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
- $2,075/mo
- Monthly cash flow
- $216/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.9%
- Max offer
- $248,500
Offer ≤ $248,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.