For saleSingle family
$315,000
1246 Smith Ave S
West Saint Paul MN 55118
3 beds, 1 bath, 1,681 sqft
1246 Smith Ave S is a 3 beds, 1 bath, 1,681 sqft single family home for sale at $315,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $2,000/mo and returns -$249/mo a month at a 5.7% 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
- $2,000/mo
- Monthly cash flow
- -$249/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.7%
- Max offer
- $236,500
Offer ≤ $236,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading