For saleSingle family
$199,900
909 Park St
Saint Paul MN 55117
3 beds, 2 baths, 1,172 sqft
909 Park St is a 3 beds, 2 baths, 1,172 sqft single family home for sale at $199,900 in Saint Paul MN 55117. At 20% down it rents for an estimated $1,575/mo and returns $148/mo a month at a 7.6% 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
- $1,575/mo
- Monthly cash flow
- $148/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.4%
- Max offer
- $185,500
Offer ≤ $185,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading