For saleSingle family
$124,000
633 Parkway Dr
Saint Paul MN 55106
2 beds, 1 bath, 845 sqft
633 Parkway Dr is a 2 beds, 1 bath, 845 sqft single family home for sale at $124,000 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,100/mo and returns $215/mo a month at a 8.7% 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
- $1,100/mo
- Monthly cash flow
- $215/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.4%
- Max offer
- $124,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading