For saleTownhouse
$219,900
48 River Woods Dr W
Saint Paul Park MN 55071
2 beds, 1.5 baths, 1,450 sqft
48 River Woods Dr W is a 2 beds, 1.5 baths, 1,450 sqft townhouse home for sale at $219,900 in Saint Paul Park MN 55071. At 20% down it rents for an estimated $1,925/mo and returns $185/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
- $1,925/mo
- Monthly cash flow
- $185/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $206,000
Offer ≤ $206,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.