For saleSingle family
$260,000
220 Winifred St W
Saint Paul MN 55107
4 beds, 2 baths, 1,600 sqft
220 Winifred St W is a 4 beds, 2 baths, 1,600 sqft single family home for sale at $260,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $2,250/mo and returns $394/mo a month at a 8.5% 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
- $2,250/mo
- Monthly cash flow
- $394/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $260,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading