For saleSingle family
$219,900
879 Conway St
Saint Paul MN 55106
3 beds, 1 bath, 1,100 sqft
879 Conway St is a 3 beds, 1 bath, 1,100 sqft single family home for sale at $219,900 in Saint Paul MN 55106. At 20% down it rents for an estimated $1,725/mo and returns $155/mo a month at a 7.5% 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
- $1,725/mo
- Monthly cash flow
- $155/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $203,500
Offer ≤ $203,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading