For saleMulti-family
$408,000
551 Pascal St N
Saint Paul MN 55104
3 beds, 3 baths, 1,952 sqft
551 Pascal St N is a 3 beds, 3 baths, 1,952 sqft multi-family home for sale at $408,000 in Saint Paul MN 55104. At 20% down it rents for an estimated $3,200/mo and returns $338/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
- $3,200/mo
- Monthly cash flow
- $338/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $383,000
Offer ≤ $383,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.