For saleTownhouse
$175,000
1890 Fox Ridge Dr Apt B
West Saint Paul MN 55118
2 beds, 1 bath, 1,000 sqft
1890 Fox Ridge Dr Apt B is a 2 beds, 1 bath, 1,000 sqft townhouse home for sale at $175,000 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,425/mo and returns -$48/mo a month at a 6.3% 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
- $1,425/mo
- Monthly cash flow
- -$48/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.6%
- Max offer
- $140,000
Offer ≤ $140,000 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading