For saleSingle family
$1,100,000
651 Sue Pl
Saint Paul MN 55116
4 beds, 3 baths, 2,427 sqft
651 Sue Pl is a 4 beds, 3 baths, 2,427 sqft single family home for sale at $1,100,000 in Saint Paul MN 55116. At 20% down it rents for an estimated $2,800/mo and returns -$5,053/mo a month at a 1.2% 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
- $2,800/mo
- Monthly cash flow
- -$5,053/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.6%
- Max offer
- $335,000
Offer ≤ $335,000 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading