For saleSingle family
$305,000
684 Bidwell St
Saint Paul MN 55107
3 beds, 2 baths, 2,005 sqft
684 Bidwell St is a 3 beds, 2 baths, 2,005 sqft single family home for sale at $305,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,900/mo and returns -$277/mo a month at a 5.6% 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
- $1,900/mo
- Monthly cash flow
- -$277/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.5%
- Max offer
- $224,500
Offer ≤ $224,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading