For saleSingle family
$375,000
110 Winifred St W
Saint Paul MN 55107
4 beds, 2 baths, 2,185 sqft
110 Winifred St W is a 4 beds, 2 baths, 2,185 sqft single family home for sale at $375,000 in Saint Paul MN 55107. At 20% down it rents for an estimated $1,725/mo and returns -$952/mo a month at a 3.6% 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
- -$952/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.2%
- Max offer
- $204,500
Offer ≤ $204,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading