For saleTownhouse
$118,000
221 Grand Ave W Apt 306
South Saint Paul MN 55075
2 beds, 1 bath, 910 sqft
221 Grand Ave W Apt 306 is a 2 beds, 1 bath, 910 sqft townhouse home for sale at $118,000 in South Saint Paul MN 55075. At 20% down it rents for an estimated $1,325/mo and returns $132/mo a month at a 8.0% 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
- $1,325/mo
- Monthly cash flow
- $132/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $114,500
Offer ≤ $114,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading