For saleSingle family
$190,000
41 King St E
Saint Paul MN 55107
2 beds, 1 bath, 552 sqft
41 King St E is a 2 beds, 1 bath, 552 sqft single family home for sale at $190,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,500/mo and returns $144/mo a month at a 7.6% 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
- $1,500/mo
- Monthly cash flow
- $144/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $177,000
Offer ≤ $177,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading