For saleSingle family
$215,000
1174 Edgerton St
Saint Paul MN 55130
4 beds, 2.5 baths, 1,378 sqft
1174 Edgerton St is a 4 beds, 2.5 baths, 1,378 sqft single family home for sale at $215,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $2,025/mo and returns $490/mo a month at a 9.4% 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
- $2,025/mo
- Monthly cash flow
- $490/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.7%
- Max offer
- $215,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading