For saleSingle family
$280,000
1117 Westminster St
Saint Paul MN 55130
4 beds, 2 baths, 1,256 sqft
1117 Westminster St is a 4 beds, 2 baths, 1,256 sqft single family home for sale at $280,000 in Saint Paul MN 55130. At 20% down it rents for an estimated $2,050/mo and returns $86/mo a month at a 6.9% 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
- $2,050/mo
- Monthly cash flow
- $86/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $245,500
Offer ≤ $245,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.