For saleSingle family
$329,000
929 Barclay St
Saint Paul MN 55106
4 beds, 3 baths, 2,397 sqft
929 Barclay St is a 4 beds, 3 baths, 2,397 sqft single family home for sale at $329,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $2,575/mo and returns $226/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
- $2,575/mo
- Monthly cash flow
- $226/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $304,000
Offer ≤ $304,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading